[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 27.55%
YoY- 330.22%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 573,428 568,475 618,009 533,134 340,016 302,663 293,036 11.82%
PBT 100,582 105,769 110,663 112,534 28,486 3,262 31,819 21.12%
Tax -17,655 -22,924 -27,920 -20,979 -6,692 -1,673 -3,030 34.10%
NP 82,927 82,845 82,743 91,555 21,794 1,589 28,789 19.26%
-
NP to SH 81,351 77,080 72,876 74,621 17,345 1,071 28,388 19.16%
-
Tax Rate 17.55% 21.67% 25.23% 18.64% 23.49% 51.29% 9.52% -
Total Cost 490,501 485,630 535,266 441,579 318,222 301,074 264,247 10.84%
-
Net Worth 650,171 599,610 458,559 399,384 58,030 277,414 280,911 14.99%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 16,827 10,510 1,513 5,884 5,887 -
Div Payout % - - 23.09% 14.08% 8.73% 549.44% 20.74% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 650,171 599,610 458,559 399,384 58,030 277,414 280,911 14.99%
NOSH 416,776 416,396 420,696 420,405 84,102 84,065 84,105 30.53%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.46% 14.57% 13.39% 17.17% 6.41% 0.53% 9.82% -
ROE 12.51% 12.86% 15.89% 18.68% 29.89% 0.39% 10.11% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 137.59 136.52 146.90 126.81 404.29 360.03 348.42 -14.33%
EPS 19.54 18.48 17.33 17.75 4.12 1.27 33.75 -8.69%
DPS 0.00 0.00 4.00 2.50 1.80 7.00 7.00 -
NAPS 1.56 1.44 1.09 0.95 0.69 3.30 3.34 -11.90%
Adjusted Per Share Value based on latest NOSH - 420,600
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 111.68 110.72 120.37 103.84 66.22 58.95 57.07 11.82%
EPS 15.84 15.01 14.19 14.53 3.38 0.21 5.53 19.15%
DPS 0.00 0.00 3.28 2.05 0.29 1.15 1.15 -
NAPS 1.2663 1.1678 0.8931 0.7779 0.113 0.5403 0.5471 14.99%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.70 1.24 1.13 1.28 2.34 1.08 0.865 -
P/RPS 1.24 0.91 0.77 1.01 0.58 0.30 0.25 30.55%
P/EPS 8.71 6.70 6.52 7.21 11.35 84.77 2.56 22.61%
EY 11.48 14.93 15.33 13.87 8.81 1.18 39.02 -18.43%
DY 0.00 0.00 3.54 1.95 0.77 6.48 8.09 -
P/NAPS 1.09 0.86 1.04 1.35 3.39 0.33 0.26 26.95%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 25/05/15 27/05/14 29/05/13 29/05/12 27/05/11 -
Price 1.74 1.26 1.32 1.35 2.57 1.03 0.98 -
P/RPS 1.26 0.92 0.90 1.06 0.64 0.29 0.28 28.46%
P/EPS 8.91 6.81 7.62 7.61 12.46 80.85 2.90 20.55%
EY 11.22 14.69 13.12 13.15 8.02 1.24 34.44 -17.03%
DY 0.00 0.00 3.03 1.85 0.70 6.80 7.14 -
P/NAPS 1.12 0.87 1.21 1.42 3.72 0.31 0.29 25.23%

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