[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 119.06%
YoY- -96.23%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 618,009 533,134 340,016 302,663 293,036 272,328 275,906 14.37%
PBT 110,663 112,534 28,486 3,262 31,819 14,069 3,980 74.01%
Tax -27,920 -20,979 -6,692 -1,673 -3,030 -1,959 -1,493 62.88%
NP 82,743 91,555 21,794 1,589 28,789 12,110 2,487 79.29%
-
NP to SH 72,876 74,621 17,345 1,071 28,388 11,586 2,160 79.70%
-
Tax Rate 25.23% 18.64% 23.49% 51.29% 9.52% 13.92% 37.51% -
Total Cost 535,266 441,579 318,222 301,074 264,247 260,218 273,419 11.84%
-
Net Worth 458,559 399,384 58,030 277,414 280,911 204,303 194,898 15.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 16,827 10,510 1,513 5,884 5,887 5,885 3,360 30.78%
Div Payout % 23.09% 14.08% 8.73% 549.44% 20.74% 50.80% 155.57% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 458,559 399,384 58,030 277,414 280,911 204,303 194,898 15.31%
NOSH 420,696 420,405 84,102 84,065 84,105 84,075 84,007 30.78%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.39% 17.17% 6.41% 0.53% 9.82% 4.45% 0.90% -
ROE 15.89% 18.68% 29.89% 0.39% 10.11% 5.67% 1.11% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 146.90 126.81 404.29 360.03 348.42 323.91 328.43 -12.54%
EPS 17.33 17.75 4.12 1.27 33.75 13.78 2.57 37.42%
DPS 4.00 2.50 1.80 7.00 7.00 7.00 4.00 0.00%
NAPS 1.09 0.95 0.69 3.30 3.34 2.43 2.32 -11.82%
Adjusted Per Share Value based on latest NOSH - 84,118
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 117.09 101.01 64.42 57.34 55.52 51.59 52.27 14.38%
EPS 13.81 14.14 3.29 0.20 5.38 2.20 0.41 79.66%
DPS 3.19 1.99 0.29 1.11 1.12 1.12 0.64 30.68%
NAPS 0.8688 0.7567 0.1099 0.5256 0.5322 0.3871 0.3692 15.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.13 1.28 2.34 1.08 0.865 0.91 0.65 -
P/RPS 0.77 1.01 0.58 0.30 0.25 0.28 0.20 25.17%
P/EPS 6.52 7.21 11.35 84.77 2.56 6.60 25.28 -20.20%
EY 15.33 13.87 8.81 1.18 39.02 15.14 3.96 25.29%
DY 3.54 1.95 0.77 6.48 8.09 7.69 6.15 -8.79%
P/NAPS 1.04 1.35 3.39 0.33 0.26 0.37 0.28 24.43%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 27/05/14 29/05/13 29/05/12 27/05/11 01/06/10 22/05/09 -
Price 1.32 1.35 2.57 1.03 0.98 0.89 0.65 -
P/RPS 0.90 1.06 0.64 0.29 0.28 0.27 0.20 28.47%
P/EPS 7.62 7.61 12.46 80.85 2.90 6.46 25.28 -18.10%
EY 13.12 13.15 8.02 1.24 34.44 15.48 3.96 22.08%
DY 3.03 1.85 0.70 6.80 7.14 7.87 6.15 -11.12%
P/NAPS 1.21 1.42 3.72 0.31 0.29 0.37 0.28 27.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment