[TNLOGIS] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 50.39%
YoY- 1519.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 568,475 618,009 533,134 340,016 302,663 293,036 272,328 13.03%
PBT 105,769 110,663 112,534 28,486 3,262 31,819 14,069 39.92%
Tax -22,924 -27,920 -20,979 -6,692 -1,673 -3,030 -1,959 50.61%
NP 82,845 82,743 91,555 21,794 1,589 28,789 12,110 37.73%
-
NP to SH 77,080 72,876 74,621 17,345 1,071 28,388 11,586 37.10%
-
Tax Rate 21.67% 25.23% 18.64% 23.49% 51.29% 9.52% 13.92% -
Total Cost 485,630 535,266 441,579 318,222 301,074 264,247 260,218 10.94%
-
Net Worth 599,610 458,559 399,384 58,030 277,414 280,911 204,303 19.63%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 16,827 10,510 1,513 5,884 5,887 5,885 -
Div Payout % - 23.09% 14.08% 8.73% 549.44% 20.74% 50.80% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 599,610 458,559 399,384 58,030 277,414 280,911 204,303 19.63%
NOSH 416,396 420,696 420,405 84,102 84,065 84,105 84,075 30.52%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.57% 13.39% 17.17% 6.41% 0.53% 9.82% 4.45% -
ROE 12.86% 15.89% 18.68% 29.89% 0.39% 10.11% 5.67% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 136.52 146.90 126.81 404.29 360.03 348.42 323.91 -13.39%
EPS 18.48 17.33 17.75 4.12 1.27 33.75 13.78 5.00%
DPS 0.00 4.00 2.50 1.80 7.00 7.00 7.00 -
NAPS 1.44 1.09 0.95 0.69 3.30 3.34 2.43 -8.34%
Adjusted Per Share Value based on latest NOSH - 84,066
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 107.70 117.09 101.01 64.42 57.34 55.52 51.59 13.03%
EPS 14.60 13.81 14.14 3.29 0.20 5.38 2.20 37.04%
DPS 0.00 3.19 1.99 0.29 1.11 1.12 1.12 -
NAPS 1.136 0.8688 0.7567 0.1099 0.5256 0.5322 0.3871 19.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.24 1.13 1.28 2.34 1.08 0.865 0.91 -
P/RPS 0.91 0.77 1.01 0.58 0.30 0.25 0.28 21.68%
P/EPS 6.70 6.52 7.21 11.35 84.77 2.56 6.60 0.25%
EY 14.93 15.33 13.87 8.81 1.18 39.02 15.14 -0.23%
DY 0.00 3.54 1.95 0.77 6.48 8.09 7.69 -
P/NAPS 0.86 1.04 1.35 3.39 0.33 0.26 0.37 15.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 27/05/14 29/05/13 29/05/12 27/05/11 01/06/10 -
Price 1.26 1.32 1.35 2.57 1.03 0.98 0.89 -
P/RPS 0.92 0.90 1.06 0.64 0.29 0.28 0.27 22.64%
P/EPS 6.81 7.62 7.61 12.46 80.85 2.90 6.46 0.88%
EY 14.69 13.12 13.15 8.02 1.24 34.44 15.48 -0.86%
DY 0.00 3.03 1.85 0.70 6.80 7.14 7.87 -
P/NAPS 0.87 1.21 1.42 3.72 0.31 0.29 0.37 15.30%

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