[TNLOGIS] YoY Quarter Result on 30-Jun-2009 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 76.31%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 79,638 75,084 71,905 63,955 69,463 65,582 53,128 6.97%
PBT 3,082 249 1,700 1,605 1,890 1,747 279 49.18%
Tax -1,072 -94 -421 -194 -677 1,865 -311 22.88%
NP 2,010 155 1,279 1,411 1,213 3,612 -32 -
-
NP to SH 1,832 99 1,248 1,280 1,102 3,517 -113 -
-
Tax Rate 34.78% 37.75% 24.76% 12.09% 35.82% -106.75% 111.47% -
Total Cost 77,628 74,929 70,626 62,544 68,250 61,970 53,160 6.50%
-
Net Worth 279,842 275,549 206,594 197,052 196,845 179,539 179,061 7.71%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 279,842 275,549 206,594 197,052 196,845 179,539 179,061 7.71%
NOSH 84,036 82,500 84,324 84,210 84,122 81,981 86,923 -0.56%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.52% 0.21% 1.78% 2.21% 1.75% 5.51% -0.06% -
ROE 0.65% 0.04% 0.60% 0.65% 0.56% 1.96% -0.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 94.77 91.01 85.27 75.95 82.57 80.00 61.12 7.57%
EPS 2.18 0.12 1.48 1.52 1.31 4.18 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.34 2.45 2.34 2.34 2.19 2.06 8.32%
Adjusted Per Share Value based on latest NOSH - 84,210
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.51 14.62 14.00 12.46 13.53 12.77 10.35 6.96%
EPS 0.36 0.02 0.24 0.25 0.21 0.68 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.5367 0.4024 0.3838 0.3834 0.3497 0.3488 7.71%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.95 1.14 0.81 0.65 0.88 0.95 0.65 -
P/RPS 1.00 1.25 0.95 0.86 1.07 1.19 1.06 -0.96%
P/EPS 43.58 950.00 54.73 42.76 67.18 22.14 -500.00 -
EY 2.29 0.11 1.83 2.34 1.49 4.52 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.33 0.28 0.38 0.43 0.32 -1.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 19/08/11 20/08/10 19/08/09 21/08/08 27/08/07 30/08/06 -
Price 1.20 1.12 1.00 0.75 0.80 0.99 0.62 -
P/RPS 1.27 1.23 1.17 0.99 0.97 1.24 1.01 3.88%
P/EPS 55.05 933.33 67.57 49.34 61.07 23.08 -476.92 -
EY 1.82 0.11 1.48 2.03 1.64 4.33 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.41 0.32 0.34 0.45 0.30 3.08%

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