[TNLOGIS] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 217.15%
YoY- -20.79%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 257,551 157,950 151,668 148,455 134,298 148,068 135,785 11.24%
PBT 44,901 9,295 -4,463 5,124 6,509 4,052 4,538 46.46%
Tax -10,284 -1,827 -136 -967 -1,235 -1,926 3,481 -
NP 34,617 7,468 -4,599 4,157 5,274 2,126 8,019 27.57%
-
NP to SH 27,102 7,101 -4,827 3,958 4,997 1,908 7,817 23.00%
-
Tax Rate 22.90% 19.66% - 18.87% 18.97% 47.53% -76.71% -
Total Cost 222,934 150,482 156,267 144,298 129,024 145,942 127,766 9.71%
-
Net Worth 326,367 285,217 275,828 209,244 200,216 197,524 188,483 9.57%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 326,367 285,217 275,828 209,244 200,216 197,524 188,483 9.57%
NOSH 84,115 84,135 84,094 84,033 84,124 84,052 84,144 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.44% 4.73% -3.03% 2.80% 3.93% 1.44% 5.91% -
ROE 8.30% 2.49% -1.75% 1.89% 2.50% 0.97% 4.15% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 306.19 187.73 180.36 176.66 159.64 176.16 161.37 11.25%
EPS 32.22 8.44 -5.74 4.71 5.94 2.27 9.29 23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.88 3.39 3.28 2.49 2.38 2.35 2.24 9.57%
Adjusted Per Share Value based on latest NOSH - 84,161
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 50.16 30.76 29.54 28.91 26.16 28.84 26.45 11.24%
EPS 5.28 1.38 -0.94 0.77 0.97 0.37 1.52 23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6357 0.5555 0.5372 0.4075 0.39 0.3847 0.3671 9.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.57 1.20 1.00 0.90 0.75 0.80 1.01 -
P/RPS 1.49 0.64 0.55 0.51 0.47 0.45 0.63 15.41%
P/EPS 14.18 14.22 -17.42 19.11 12.63 35.24 10.87 4.52%
EY 7.05 7.03 -5.74 5.23 7.92 2.84 9.20 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.35 0.30 0.36 0.32 0.34 0.45 17.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 26/11/12 24/11/11 25/11/10 25/11/09 25/11/08 19/11/07 -
Price 5.82 1.30 0.98 0.95 0.75 0.70 0.96 -
P/RPS 1.90 0.69 0.54 0.54 0.47 0.40 0.59 21.49%
P/EPS 18.06 15.40 -17.07 20.17 12.63 30.84 10.33 9.74%
EY 5.54 6.49 -5.86 4.96 7.92 3.24 9.68 -8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.38 0.30 0.38 0.32 0.30 0.43 23.12%

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