[TNLOGIS] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 287.61%
YoY- 247.11%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 272,808 281,491 257,551 157,950 151,668 148,455 134,298 12.53%
PBT 31,599 41,202 44,901 9,295 -4,463 5,124 6,509 30.10%
Tax -8,921 -9,580 -10,284 -1,827 -136 -967 -1,235 39.01%
NP 22,678 31,622 34,617 7,468 -4,599 4,157 5,274 27.50%
-
NP to SH 20,984 27,997 27,102 7,101 -4,827 3,958 4,997 27.00%
-
Tax Rate 28.23% 23.25% 22.90% 19.66% - 18.87% 18.97% -
Total Cost 250,130 249,869 222,934 150,482 156,267 144,298 129,024 11.65%
-
Net Worth 470,474 424,579 326,367 285,217 275,828 209,244 200,216 15.29%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 470,474 424,579 326,367 285,217 275,828 209,244 200,216 15.29%
NOSH 416,349 420,375 84,115 84,135 84,094 84,033 84,124 30.52%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.31% 11.23% 13.44% 4.73% -3.03% 2.80% 3.93% -
ROE 4.46% 6.59% 8.30% 2.49% -1.75% 1.89% 2.50% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 65.52 66.96 306.19 187.73 180.36 176.66 159.64 -13.78%
EPS 5.04 6.66 32.22 8.44 -5.74 4.71 5.94 -2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.01 3.88 3.39 3.28 2.49 2.38 -11.67%
Adjusted Per Share Value based on latest NOSH - 84,169
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 51.69 53.33 48.79 29.92 28.73 28.13 25.44 12.53%
EPS 3.98 5.30 5.13 1.35 -0.91 0.75 0.95 26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8913 0.8044 0.6183 0.5404 0.5226 0.3964 0.3793 15.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.06 1.25 4.57 1.20 1.00 0.90 0.75 -
P/RPS 1.62 1.87 1.49 0.64 0.55 0.51 0.47 22.89%
P/EPS 21.03 18.77 14.18 14.22 -17.42 19.11 12.63 8.86%
EY 4.75 5.33 7.05 7.03 -5.74 5.23 7.92 -8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.24 1.18 0.35 0.30 0.36 0.32 19.66%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 24/11/14 18/11/13 26/11/12 24/11/11 25/11/10 25/11/09 -
Price 1.41 1.06 5.82 1.30 0.98 0.95 0.75 -
P/RPS 2.15 1.58 1.90 0.69 0.54 0.54 0.47 28.82%
P/EPS 27.98 15.92 18.06 15.40 -17.07 20.17 12.63 14.16%
EY 3.57 6.28 5.54 6.49 -5.86 4.96 7.92 -12.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.05 1.50 0.38 0.30 0.38 0.32 25.48%

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