[TNLOGIS] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 117.15%
YoY- -27.09%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 133,323 78,312 76,584 76,540 70,343 78,605 70,203 11.27%
PBT 21,155 6,213 -4,712 3,424 4,904 2,162 2,791 40.11%
Tax -5,340 -755 -42 -546 -1,041 -1,249 1,616 -
NP 15,815 5,458 -4,754 2,878 3,863 913 4,407 23.70%
-
NP to SH 11,749 5,269 -4,926 2,710 3,717 806 4,300 18.21%
-
Tax Rate 25.24% 12.15% - 15.95% 21.23% 57.77% -57.90% -
Total Cost 117,508 72,854 81,338 73,662 66,480 77,692 65,796 10.13%
-
Net Worth 326,314 285,334 275,721 209,562 200,146 197,302 188,493 9.56%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 326,314 285,334 275,721 209,562 200,146 197,302 188,493 9.56%
NOSH 84,101 84,169 84,061 84,161 84,095 83,958 84,148 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.86% 6.97% -6.21% 3.76% 5.49% 1.16% 6.28% -
ROE 3.60% 1.85% -1.79% 1.29% 1.86% 0.41% 2.28% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 158.53 93.04 91.10 90.94 83.65 93.62 83.43 11.28%
EPS 13.97 6.26 -5.86 3.22 4.42 0.96 5.11 18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.88 3.39 3.28 2.49 2.38 2.35 2.24 9.57%
Adjusted Per Share Value based on latest NOSH - 84,161
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.26 14.84 14.51 14.50 13.33 14.89 13.30 11.27%
EPS 2.23 1.00 -0.93 0.51 0.70 0.15 0.81 18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6182 0.5406 0.5224 0.397 0.3792 0.3738 0.3571 9.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.57 1.20 1.00 0.90 0.75 0.80 1.01 -
P/RPS 2.88 1.29 1.10 0.99 0.90 0.85 1.21 15.53%
P/EPS 32.71 19.17 -17.06 27.95 16.97 83.33 19.77 8.74%
EY 3.06 5.22 -5.86 3.58 5.89 1.20 5.06 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.35 0.30 0.36 0.32 0.34 0.45 17.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 26/11/12 24/11/11 25/11/10 25/11/09 25/11/08 19/11/07 -
Price 5.82 1.30 0.98 0.95 0.75 0.70 0.96 -
P/RPS 3.67 1.40 1.08 1.04 0.90 0.75 1.15 21.31%
P/EPS 41.66 20.77 -16.72 29.50 16.97 72.92 18.79 14.17%
EY 2.40 4.82 -5.98 3.39 5.89 1.37 5.32 -12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.38 0.30 0.38 0.32 0.30 0.43 23.12%

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