[TNLOGIS] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 71.06%
YoY- 1750.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 134,691 134,278 124,228 79,638 75,084 71,905 63,955 13.21%
PBT 19,372 19,439 23,746 3,082 249 1,700 1,605 51.42%
Tax -4,887 -4,167 -4,944 -1,072 -94 -421 -194 71.17%
NP 14,485 15,272 18,802 2,010 155 1,279 1,411 47.39%
-
NP to SH 13,582 13,194 15,353 1,832 99 1,248 1,280 48.21%
-
Tax Rate 25.23% 21.44% 20.82% 34.78% 37.75% 24.76% 12.09% -
Total Cost 120,206 119,006 105,426 77,628 74,929 70,626 62,544 11.49%
-
Net Worth 469,501 411,787 305,377 279,842 275,549 206,594 197,052 15.56%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 469,501 411,787 305,377 279,842 275,549 206,594 197,052 15.56%
NOSH 419,197 420,191 84,126 84,036 82,500 84,324 84,210 30.65%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.75% 11.37% 15.14% 2.52% 0.21% 1.78% 2.21% -
ROE 2.89% 3.20% 5.03% 0.65% 0.04% 0.60% 0.65% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.13 31.96 147.67 94.77 91.01 85.27 75.95 -13.35%
EPS 3.25 3.14 18.25 2.18 0.12 1.48 1.52 13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.98 3.63 3.33 3.34 2.45 2.34 -11.55%
Adjusted Per Share Value based on latest NOSH - 84,036
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.23 26.15 24.20 15.51 14.62 14.00 12.46 13.20%
EPS 2.65 2.57 2.99 0.36 0.02 0.24 0.25 48.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9144 0.802 0.5948 0.545 0.5367 0.4024 0.3838 15.56%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.17 1.30 3.26 0.95 1.14 0.81 0.65 -
P/RPS 3.64 4.07 2.21 1.00 1.25 0.95 0.86 27.17%
P/EPS 36.11 41.40 17.86 43.58 950.00 54.73 42.76 -2.77%
EY 2.77 2.42 5.60 2.29 0.11 1.83 2.34 2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.33 0.90 0.29 0.34 0.33 0.28 24.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 18/08/14 19/08/13 23/08/12 19/08/11 20/08/10 19/08/09 -
Price 0.96 1.35 4.59 1.20 1.12 1.00 0.75 -
P/RPS 2.99 4.22 3.11 1.27 1.23 1.17 0.99 20.21%
P/EPS 29.63 42.99 25.15 55.05 933.33 67.57 49.34 -8.14%
EY 3.38 2.33 3.98 1.82 0.11 1.48 2.03 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.38 1.26 0.36 0.34 0.41 0.32 17.90%

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