[TNLOGIS] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 290.39%
YoY- 161.9%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 157,950 151,668 148,455 134,298 148,068 135,785 111,597 5.95%
PBT 9,295 -4,463 5,124 6,509 4,052 4,538 1,812 31.29%
Tax -1,827 -136 -967 -1,235 -1,926 3,481 -765 15.59%
NP 7,468 -4,599 4,157 5,274 2,126 8,019 1,047 38.70%
-
NP to SH 7,101 -4,827 3,958 4,997 1,908 7,817 871 41.82%
-
Tax Rate 19.66% - 18.87% 18.97% 47.53% -76.71% 42.22% -
Total Cost 150,482 156,267 144,298 129,024 145,942 127,766 110,550 5.26%
-
Net Worth 285,217 275,828 209,244 200,216 197,524 188,483 173,362 8.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 285,217 275,828 209,244 200,216 197,524 188,483 173,362 8.64%
NOSH 84,135 84,094 84,033 84,124 84,052 84,144 83,750 0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.73% -3.03% 2.80% 3.93% 1.44% 5.91% 0.94% -
ROE 2.49% -1.75% 1.89% 2.50% 0.97% 4.15% 0.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 187.73 180.36 176.66 159.64 176.16 161.37 133.25 5.87%
EPS 8.44 -5.74 4.71 5.94 2.27 9.29 1.04 41.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.28 2.49 2.38 2.35 2.24 2.07 8.56%
Adjusted Per Share Value based on latest NOSH - 84,095
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.92 28.73 28.13 25.44 28.05 25.73 21.14 5.95%
EPS 1.35 -0.91 0.75 0.95 0.36 1.48 0.17 41.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5404 0.5226 0.3964 0.3793 0.3742 0.3571 0.3284 8.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.20 1.00 0.90 0.75 0.80 1.01 0.64 -
P/RPS 0.64 0.55 0.51 0.47 0.45 0.63 0.48 4.90%
P/EPS 14.22 -17.42 19.11 12.63 35.24 10.87 61.54 -21.64%
EY 7.03 -5.74 5.23 7.92 2.84 9.20 1.63 27.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.36 0.32 0.34 0.45 0.31 2.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 25/11/09 25/11/08 19/11/07 23/11/06 -
Price 1.30 0.98 0.95 0.75 0.70 0.96 0.79 -
P/RPS 0.69 0.54 0.54 0.47 0.40 0.59 0.59 2.64%
P/EPS 15.40 -17.07 20.17 12.63 30.84 10.33 75.96 -23.33%
EY 6.49 -5.86 4.96 7.92 3.24 9.68 1.32 30.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.38 0.32 0.30 0.43 0.38 0.00%

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