[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 12.68%
YoY- -205.93%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 427,195 409,413 237,960 226,758 221,381 204,913 215,672 12.05%
PBT 54,177 73,452 15,524 -3,288 5,460 11,370 4,279 52.63%
Tax -12,688 -15,490 -3,430 -504 -1,172 -1,763 -2,557 30.58%
NP 41,489 57,962 12,094 -3,792 4,288 9,607 1,722 69.90%
-
NP to SH 37,331 43,876 11,533 -4,215 3,979 9,218 1,434 72.11%
-
Tax Rate 23.42% 21.09% 22.09% - 21.47% 15.51% 59.76% -
Total Cost 385,706 351,451 225,866 230,550 217,093 195,306 213,950 10.31%
-
Net Worth 420,868 984,370 285,170 272,586 204,417 201,854 193,715 13.79%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 420,868 984,370 285,170 272,586 204,417 201,854 193,715 13.79%
NOSH 420,868 420,671 84,121 84,131 84,122 84,105 83,859 30.83%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.71% 14.16% 5.08% -1.67% 1.94% 4.69% 0.80% -
ROE 8.87% 4.46% 4.04% -1.55% 1.95% 4.57% 0.74% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 101.50 97.32 282.88 269.53 263.16 243.64 257.18 -14.34%
EPS 8.87 10.43 13.71 -5.01 4.73 10.96 1.71 31.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.34 3.39 3.24 2.43 2.40 2.31 -13.01%
Adjusted Per Share Value based on latest NOSH - 83,835
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 80.93 77.57 45.08 42.96 41.94 38.82 40.86 12.05%
EPS 7.07 8.31 2.19 -0.80 0.75 1.75 0.27 72.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7974 1.865 0.5403 0.5164 0.3873 0.3824 0.367 13.80%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.10 1.45 1.97 1.00 1.05 0.81 0.68 -
P/RPS 1.08 1.49 0.70 0.37 0.40 0.33 0.26 26.77%
P/EPS 12.40 13.90 14.37 -19.96 22.20 7.39 39.77 -17.64%
EY 8.06 7.19 6.96 -5.01 4.50 13.53 2.51 21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.62 0.58 0.31 0.43 0.34 0.29 24.86%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 23/02/09 -
Price 1.37 1.39 1.88 1.01 0.93 0.80 0.67 -
P/RPS 1.35 1.43 0.66 0.37 0.35 0.33 0.26 31.57%
P/EPS 15.45 13.33 13.71 -20.16 19.66 7.30 39.18 -14.36%
EY 6.47 7.50 7.29 -4.96 5.09 13.70 2.55 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.59 0.55 0.31 0.38 0.33 0.29 29.51%

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