[TNLOGIS] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 970.8%
YoY- 43.86%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 70,343 78,605 70,203 58,469 50,082 45,006 41,828 9.04%
PBT 4,904 2,162 2,791 1,533 1,605 1,524 1,686 19.45%
Tax -1,041 -1,249 1,616 -454 -891 -681 -483 13.64%
NP 3,863 913 4,407 1,079 714 843 1,203 21.44%
-
NP to SH 3,717 806 4,300 984 684 843 1,199 20.73%
-
Tax Rate 21.23% 57.77% -57.90% 29.62% 55.51% 44.69% 28.65% -
Total Cost 66,480 77,692 65,796 57,390 49,368 44,163 40,625 8.54%
-
Net Worth 200,146 197,302 188,493 174,092 153,044 145,609 141,058 5.99%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 200,146 197,302 188,493 174,092 153,044 145,609 141,058 5.99%
NOSH 84,095 83,958 84,148 84,102 85,499 76,636 70,529 2.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.49% 1.16% 6.28% 1.85% 1.43% 1.87% 2.88% -
ROE 1.86% 0.41% 2.28% 0.57% 0.45% 0.58% 0.85% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 83.65 93.62 83.43 69.52 58.58 58.73 59.31 5.89%
EPS 4.42 0.96 5.11 1.17 0.81 1.10 1.70 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.35 2.24 2.07 1.79 1.90 2.00 2.93%
Adjusted Per Share Value based on latest NOSH - 84,102
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.70 15.31 13.67 11.39 9.75 8.77 8.15 9.03%
EPS 0.72 0.16 0.84 0.19 0.13 0.16 0.23 20.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3898 0.3843 0.3671 0.3391 0.2981 0.2836 0.2747 6.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.80 1.01 0.64 0.64 1.42 1.50 -
P/RPS 0.90 0.85 1.21 0.92 1.09 2.42 2.53 -15.81%
P/EPS 16.97 83.33 19.77 54.70 80.00 129.09 88.24 -24.00%
EY 5.89 1.20 5.06 1.83 1.25 0.77 1.13 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.45 0.31 0.36 0.75 0.75 -13.22%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 25/11/08 19/11/07 23/11/06 21/11/05 25/11/04 28/11/03 -
Price 0.75 0.70 0.96 0.79 0.68 1.28 1.82 -
P/RPS 0.90 0.75 1.15 1.14 1.16 2.18 3.07 -18.47%
P/EPS 16.97 72.92 18.79 67.52 85.00 116.36 107.06 -26.41%
EY 5.89 1.37 5.32 1.48 1.18 0.86 0.93 35.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.43 0.38 0.38 0.67 0.91 -15.97%

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