[TNLOGIS] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -23.47%
YoY- 122.98%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 141,321 138,117 147,213 133,323 78,312 76,584 76,540 10.75%
PBT 16,610 12,228 21,763 21,155 6,213 -4,712 3,424 30.07%
Tax -3,265 -4,034 -5,413 -5,340 -755 -42 -546 34.68%
NP 13,345 8,194 16,350 15,815 5,458 -4,754 2,878 29.10%
-
NP to SH 13,050 7,403 14,803 11,749 5,269 -4,926 2,710 29.91%
-
Tax Rate 19.66% 32.99% 24.87% 25.24% 12.15% - 15.95% -
Total Cost 127,976 129,923 130,863 117,508 72,854 81,338 73,662 9.63%
-
Net Worth 604,552 469,965 424,745 326,314 285,334 275,721 209,562 19.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 604,552 469,965 424,745 326,314 285,334 275,721 209,562 19.29%
NOSH 416,932 415,898 420,539 84,101 84,169 84,061 84,161 30.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.44% 5.93% 11.11% 11.86% 6.97% -6.21% 3.76% -
ROE 2.16% 1.58% 3.49% 3.60% 1.85% -1.79% 1.29% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.90 33.21 35.01 158.53 93.04 91.10 90.94 -15.15%
EPS 3.13 1.78 3.52 13.97 6.26 -5.86 3.22 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.13 1.01 3.88 3.39 3.28 2.49 -8.61%
Adjusted Per Share Value based on latest NOSH - 84,101
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.77 26.17 27.89 25.26 14.84 14.51 14.50 10.74%
EPS 2.47 1.40 2.80 2.23 1.00 -0.93 0.51 30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1454 0.8904 0.8047 0.6182 0.5406 0.5224 0.397 19.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.70 1.06 1.25 4.57 1.20 1.00 0.90 -
P/RPS 5.02 3.19 3.57 2.88 1.29 1.10 0.99 31.04%
P/EPS 54.31 59.55 35.51 32.71 19.17 -17.06 27.95 11.69%
EY 1.84 1.68 2.82 3.06 5.22 -5.86 3.58 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 1.24 1.18 0.35 0.30 0.36 21.68%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 24/11/14 18/11/13 26/11/12 24/11/11 25/11/10 -
Price 1.60 1.41 1.06 5.82 1.30 0.98 0.95 -
P/RPS 4.72 4.25 3.03 3.67 1.40 1.08 1.04 28.64%
P/EPS 51.12 79.21 30.11 41.66 20.77 -16.72 29.50 9.58%
EY 1.96 1.26 3.32 2.40 4.82 -5.98 3.39 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 1.05 1.50 0.38 0.30 0.38 19.36%

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