[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 0.53%
YoY- -56.83%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 409,413 237,960 226,758 221,381 204,913 215,672 202,399 12.44%
PBT 73,452 15,524 -3,288 5,460 11,370 4,279 5,345 54.70%
Tax -15,490 -3,430 -504 -1,172 -1,763 -2,557 5,420 -
NP 57,962 12,094 -3,792 4,288 9,607 1,722 10,765 32.35%
-
NP to SH 43,876 11,533 -4,215 3,979 9,218 1,434 10,526 26.83%
-
Tax Rate 21.09% 22.09% - 21.47% 15.51% 59.76% -101.40% -
Total Cost 351,451 225,866 230,550 217,093 195,306 213,950 191,634 10.62%
-
Net Worth 984,370 285,170 272,586 204,417 201,854 193,715 188,324 31.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 984,370 285,170 272,586 204,417 201,854 193,715 188,324 31.70%
NOSH 420,671 84,121 84,131 84,122 84,105 83,859 84,073 30.74%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.16% 5.08% -1.67% 1.94% 4.69% 0.80% 5.32% -
ROE 4.46% 4.04% -1.55% 1.95% 4.57% 0.74% 5.59% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 97.32 282.88 269.53 263.16 243.64 257.18 240.74 -13.99%
EPS 10.43 13.71 -5.01 4.73 10.96 1.71 12.52 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 3.39 3.24 2.43 2.40 2.31 2.24 0.72%
Adjusted Per Share Value based on latest NOSH - 105,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 79.74 46.35 44.16 43.12 39.91 42.01 39.42 12.44%
EPS 8.55 2.25 -0.82 0.77 1.80 0.28 2.05 26.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9172 0.5554 0.5309 0.3981 0.3931 0.3773 0.3668 31.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.45 1.97 1.00 1.05 0.81 0.68 1.00 -
P/RPS 1.49 0.70 0.37 0.40 0.33 0.26 0.42 23.47%
P/EPS 13.90 14.37 -19.96 22.20 7.39 39.77 7.99 9.65%
EY 7.19 6.96 -5.01 4.50 13.53 2.51 12.52 -8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.31 0.43 0.34 0.29 0.45 5.48%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 23/02/09 27/02/08 -
Price 1.39 1.88 1.01 0.93 0.80 0.67 0.90 -
P/RPS 1.43 0.66 0.37 0.35 0.33 0.26 0.37 25.24%
P/EPS 13.33 13.71 -20.16 19.66 7.30 39.18 7.19 10.82%
EY 7.50 7.29 -4.96 5.09 13.70 2.55 13.91 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.31 0.38 0.33 0.29 0.40 6.68%

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