[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 62.41%
YoY- 373.62%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 446,697 427,195 409,413 237,960 226,758 221,381 204,913 13.86%
PBT 63,875 54,177 73,452 15,524 -3,288 5,460 11,370 33.31%
Tax -15,622 -12,688 -15,490 -3,430 -504 -1,172 -1,763 43.82%
NP 48,253 41,489 57,962 12,094 -3,792 4,288 9,607 30.84%
-
NP to SH 43,064 37,331 43,876 11,533 -4,215 3,979 9,218 29.27%
-
Tax Rate 24.46% 23.42% 21.09% 22.09% - 21.47% 15.51% -
Total Cost 398,444 385,706 351,451 225,866 230,550 217,093 195,306 12.61%
-
Net Worth 474,786 420,868 984,370 285,170 272,586 204,417 201,854 15.31%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 474,786 420,868 984,370 285,170 272,586 204,417 201,854 15.31%
NOSH 416,479 420,868 420,671 84,121 84,131 84,122 84,105 30.53%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.80% 9.71% 14.16% 5.08% -1.67% 1.94% 4.69% -
ROE 9.07% 8.87% 4.46% 4.04% -1.55% 1.95% 4.57% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 107.26 101.50 97.32 282.88 269.53 263.16 243.64 -12.77%
EPS 10.34 8.87 10.43 13.71 -5.01 4.73 10.96 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.00 2.34 3.39 3.24 2.43 2.40 -11.66%
Adjusted Per Share Value based on latest NOSH - 84,098
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 84.63 80.93 77.57 45.08 42.96 41.94 38.82 13.86%
EPS 8.16 7.07 8.31 2.19 -0.80 0.75 1.75 29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8995 0.7974 1.865 0.5403 0.5164 0.3873 0.3824 15.31%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.37 1.10 1.45 1.97 1.00 1.05 0.81 -
P/RPS 1.28 1.08 1.49 0.70 0.37 0.40 0.33 25.33%
P/EPS 13.25 12.40 13.90 14.37 -19.96 22.20 7.39 10.21%
EY 7.55 8.06 7.19 6.96 -5.01 4.50 13.53 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.10 0.62 0.58 0.31 0.43 0.34 23.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 -
Price 1.25 1.37 1.39 1.88 1.01 0.93 0.80 -
P/RPS 1.17 1.35 1.43 0.66 0.37 0.35 0.33 23.47%
P/EPS 12.09 15.45 13.33 13.71 -20.16 19.66 7.30 8.76%
EY 8.27 6.47 7.50 7.29 -4.96 5.09 13.70 -8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.37 0.59 0.55 0.31 0.38 0.33 22.20%

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