[TNLOGIS] YoY Quarter Result on 30-Sep-2014 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 12.19%
YoY- 25.99%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 173,440 141,321 138,117 147,213 133,323 78,312 76,584 14.58%
PBT 20,123 16,610 12,228 21,763 21,155 6,213 -4,712 -
Tax -5,488 -3,265 -4,034 -5,413 -5,340 -755 -42 125.09%
NP 14,635 13,345 8,194 16,350 15,815 5,458 -4,754 -
-
NP to SH 13,041 13,050 7,403 14,803 11,749 5,269 -4,926 -
-
Tax Rate 27.27% 19.66% 32.99% 24.87% 25.24% 12.15% - -
Total Cost 158,805 127,976 129,923 130,863 117,508 72,854 81,338 11.78%
-
Net Worth 686,826 604,552 469,965 424,745 326,314 285,334 275,721 16.41%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 686,826 604,552 469,965 424,745 326,314 285,334 275,721 16.41%
NOSH 434,700 416,932 415,898 420,539 84,101 84,169 84,061 31.46%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.44% 9.44% 5.93% 11.11% 11.86% 6.97% -6.21% -
ROE 1.90% 2.16% 1.58% 3.49% 3.60% 1.85% -1.79% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 39.90 33.90 33.21 35.01 158.53 93.04 91.10 -12.84%
EPS 3.00 3.13 1.78 3.52 13.97 6.26 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.45 1.13 1.01 3.88 3.39 3.28 -11.45%
Adjusted Per Share Value based on latest NOSH - 420,539
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 33.78 27.52 26.90 28.67 25.97 15.25 14.92 14.57%
EPS 2.54 2.54 1.44 2.88 2.29 1.03 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3377 1.1775 0.9153 0.8273 0.6356 0.5557 0.537 16.41%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.54 1.70 1.06 1.25 4.57 1.20 1.00 -
P/RPS 3.86 5.02 3.19 3.57 2.88 1.29 1.10 23.24%
P/EPS 51.33 54.31 59.55 35.51 32.71 19.17 -17.06 -
EY 1.95 1.84 1.68 2.82 3.06 5.22 -5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.17 0.94 1.24 1.18 0.35 0.30 21.58%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 28/11/16 24/11/15 24/11/14 18/11/13 26/11/12 24/11/11 -
Price 1.32 1.60 1.41 1.06 5.82 1.30 0.98 -
P/RPS 3.31 4.72 4.25 3.03 3.67 1.40 1.08 20.50%
P/EPS 44.00 51.12 79.21 30.11 41.66 20.77 -16.72 -
EY 2.27 1.96 1.26 3.32 2.40 4.82 -5.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.10 1.25 1.05 1.50 0.38 0.30 18.70%

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