[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 283.81%
YoY- 251.52%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 204,913 215,672 202,399 170,312 144,963 129,359 126,330 8.38%
PBT 11,370 4,279 5,345 4,990 2,719 4,804 6,145 10.78%
Tax -1,763 -2,557 5,420 -1,374 -1,675 -1,753 -1,809 -0.42%
NP 9,607 1,722 10,765 3,616 1,044 3,051 4,336 14.16%
-
NP to SH 9,218 1,434 10,526 3,343 951 3,051 4,336 13.38%
-
Tax Rate 15.51% 59.76% -101.40% 27.54% 61.60% 36.49% 29.44% -
Total Cost 195,306 213,950 191,634 166,696 143,919 126,308 121,994 8.15%
-
Net Worth 201,854 193,715 188,324 175,149 86,545 152,549 144,533 5.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 201,854 193,715 188,324 175,149 86,545 152,549 144,533 5.71%
NOSH 84,105 83,859 84,073 84,206 86,545 84,750 72,266 2.55%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.69% 0.80% 5.32% 2.12% 0.72% 2.36% 3.43% -
ROE 4.57% 0.74% 5.59% 1.91% 1.10% 2.00% 3.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 243.64 257.18 240.74 202.26 167.50 152.64 174.81 5.68%
EPS 10.96 1.71 12.52 3.97 1.13 3.60 6.00 10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.31 2.24 2.08 1.00 1.80 2.00 3.08%
Adjusted Per Share Value based on latest NOSH - 84,081
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.82 40.86 38.35 32.27 27.46 24.51 23.93 8.38%
EPS 1.75 0.27 1.99 0.63 0.18 0.58 0.82 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3824 0.367 0.3568 0.3318 0.164 0.289 0.2738 5.72%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.68 1.00 0.75 0.60 1.18 1.79 -
P/RPS 0.33 0.26 0.42 0.37 0.36 0.77 1.02 -17.13%
P/EPS 7.39 39.77 7.99 18.89 54.60 32.78 29.83 -20.73%
EY 13.53 2.51 12.52 5.29 1.83 3.05 3.35 26.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.45 0.36 0.60 0.66 0.90 -14.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 08/02/10 23/02/09 27/02/08 27/02/07 22/02/06 24/02/05 27/02/04 -
Price 0.80 0.67 0.90 0.81 0.69 1.12 1.73 -
P/RPS 0.33 0.26 0.37 0.40 0.41 0.73 0.99 -16.71%
P/EPS 7.30 39.18 7.19 20.40 62.79 31.11 28.83 -20.44%
EY 13.70 2.55 13.91 4.90 1.59 3.21 3.47 25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.40 0.39 0.69 0.62 0.87 -14.90%

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