[TNLOGIS] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 22.26%
YoY- 336.99%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 76,540 70,343 78,605 70,203 58,469 50,082 45,006 9.24%
PBT 3,424 4,904 2,162 2,791 1,533 1,605 1,524 14.43%
Tax -546 -1,041 -1,249 1,616 -454 -891 -681 -3.61%
NP 2,878 3,863 913 4,407 1,079 714 843 22.69%
-
NP to SH 2,710 3,717 806 4,300 984 684 843 21.47%
-
Tax Rate 15.95% 21.23% 57.77% -57.90% 29.62% 55.51% 44.69% -
Total Cost 73,662 66,480 77,692 65,796 57,390 49,368 44,163 8.89%
-
Net Worth 209,562 200,146 197,302 188,493 174,092 153,044 145,609 6.25%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,562 200,146 197,302 188,493 174,092 153,044 145,609 6.25%
NOSH 84,161 84,095 83,958 84,148 84,102 85,499 76,636 1.57%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.76% 5.49% 1.16% 6.28% 1.85% 1.43% 1.87% -
ROE 1.29% 1.86% 0.41% 2.28% 0.57% 0.45% 0.58% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 90.94 83.65 93.62 83.43 69.52 58.58 58.73 7.55%
EPS 3.22 4.42 0.96 5.11 1.17 0.81 1.10 19.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.38 2.35 2.24 2.07 1.79 1.90 4.60%
Adjusted Per Share Value based on latest NOSH - 84,148
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.91 13.70 15.31 13.67 11.39 9.75 8.77 9.24%
EPS 0.53 0.72 0.16 0.84 0.19 0.13 0.16 22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4082 0.3898 0.3843 0.3671 0.3391 0.2981 0.2836 6.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.90 0.75 0.80 1.01 0.64 0.64 1.42 -
P/RPS 0.99 0.90 0.85 1.21 0.92 1.09 2.42 -13.83%
P/EPS 27.95 16.97 83.33 19.77 54.70 80.00 129.09 -22.50%
EY 3.58 5.89 1.20 5.06 1.83 1.25 0.77 29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.34 0.45 0.31 0.36 0.75 -11.50%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 25/11/08 19/11/07 23/11/06 21/11/05 25/11/04 -
Price 0.95 0.75 0.70 0.96 0.79 0.68 1.28 -
P/RPS 1.04 0.90 0.75 1.15 1.14 1.16 2.18 -11.59%
P/EPS 29.50 16.97 72.92 18.79 67.52 85.00 116.36 -20.43%
EY 3.39 5.89 1.37 5.32 1.48 1.18 0.86 25.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.30 0.43 0.38 0.38 0.67 -9.01%

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