[TNLOGIS] YoY Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 69.85%
YoY- 211.25%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 293,036 272,328 275,906 265,837 231,622 199,884 170,271 9.46%
PBT 31,819 14,069 3,980 9,073 8,444 -5,058 3,130 47.15%
Tax -3,030 -1,959 -1,493 9,113 -2,368 -1,536 -1,172 17.14%
NP 28,789 12,110 2,487 18,186 6,076 -6,594 1,958 56.48%
-
NP to SH 28,388 11,586 2,160 17,878 5,744 -6,730 1,958 56.12%
-
Tax Rate 9.52% 13.92% 37.51% -100.44% 28.04% - 37.44% -
Total Cost 264,247 260,218 273,419 247,651 225,546 206,478 168,313 7.80%
-
Net Worth 280,911 204,303 194,898 195,104 179,966 15,659,433 135,724 12.88%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 5,887 5,885 3,360 33 33 152,033 - -
Div Payout % 20.74% 50.80% 155.57% 0.19% 0.59% 0.00% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 280,911 204,303 194,898 195,104 179,966 15,659,433 135,724 12.88%
NOSH 84,105 84,075 84,007 84,096 84,096 7,601,666 76,249 1.64%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.82% 4.45% 0.90% 6.84% 2.62% -3.30% 1.15% -
ROE 10.11% 5.67% 1.11% 9.16% 3.19% -0.04% 1.44% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 348.42 323.91 328.43 316.11 275.42 2.63 223.31 7.69%
EPS 33.75 13.78 2.57 21.26 6.83 -7.84 0.02 244.84%
DPS 7.00 7.00 4.00 0.04 0.04 2.00 0.00 -
NAPS 3.34 2.43 2.32 2.32 2.14 2.06 1.78 11.05%
Adjusted Per Share Value based on latest NOSH - 84,123
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 57.07 53.04 53.74 51.78 45.11 38.93 33.16 9.46%
EPS 5.53 2.26 0.42 3.48 1.12 -1.31 0.38 56.21%
DPS 1.15 1.15 0.65 0.01 0.01 29.61 0.00 -
NAPS 0.5471 0.3979 0.3796 0.38 0.3505 30.4994 0.2643 12.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.865 0.91 0.65 0.83 0.85 0.65 0.99 -
P/RPS 0.25 0.28 0.20 0.26 0.31 24.72 0.44 -8.98%
P/EPS 2.56 6.60 25.28 3.90 12.44 -734.19 38.55 -36.35%
EY 39.02 15.14 3.96 25.61 8.04 -0.14 2.59 57.12%
DY 8.09 7.69 6.15 0.05 0.05 3.08 0.00 -
P/NAPS 0.26 0.37 0.28 0.36 0.40 0.32 0.56 -11.99%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 01/06/10 22/05/09 28/05/08 29/05/07 31/05/06 26/05/05 -
Price 0.98 0.89 0.65 0.80 0.88 0.65 0.90 -
P/RPS 0.28 0.27 0.20 0.25 0.32 24.72 0.40 -5.76%
P/EPS 2.90 6.46 25.28 3.76 12.88 -734.19 35.05 -33.97%
EY 34.44 15.48 3.96 26.57 7.76 -0.14 2.85 51.45%
DY 7.14 7.87 6.15 0.05 0.05 3.08 0.00 -
P/NAPS 0.29 0.37 0.28 0.34 0.41 0.32 0.51 -8.97%

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