[TNLOGIS] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -158.81%
YoY- -117.5%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 75,090 72,937 70,615 67,604 66,614 58,715 49,743 7.10%
PBT 1,175 336 4,861 227 967 3,178 249 29.49%
Tax -368 -205 -528 -631 1,779 -609 -267 5.49%
NP 807 131 4,333 -404 2,746 2,569 -18 -
-
NP to SH 612 21 4,221 -474 2,709 2,472 -79 -
-
Tax Rate 31.32% 61.01% 10.86% 277.97% -183.97% 19.16% 107.23% -
Total Cost 74,283 72,806 66,282 68,008 63,868 56,146 49,761 6.90%
-
Net Worth 271,627 255,150 201,800 195,524 188,452 174,889 85,499 21.23%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 271,627 255,150 201,800 195,524 188,452 174,889 85,499 21.23%
NOSH 83,835 105,000 84,083 84,642 84,130 84,081 85,499 -0.32%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.07% 0.18% 6.14% -0.60% 4.12% 4.38% -0.04% -
ROE 0.23% 0.01% 2.09% -0.24% 1.44% 1.41% -0.09% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 89.57 69.46 83.98 79.87 79.18 69.83 58.18 7.45%
EPS 0.73 0.02 5.02 -0.56 3.22 2.94 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 2.43 2.40 2.31 2.24 2.08 1.00 21.63%
Adjusted Per Share Value based on latest NOSH - 84,642
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.23 13.82 13.38 12.81 12.62 11.12 9.42 7.11%
EPS 0.12 0.00 0.80 -0.09 0.51 0.47 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5146 0.4834 0.3823 0.3704 0.357 0.3313 0.162 21.23%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.00 1.05 0.81 0.68 1.00 0.75 0.60 -
P/RPS 1.12 1.51 0.96 0.85 1.26 1.07 1.03 1.40%
P/EPS 136.99 5,250.00 16.14 -121.43 31.06 25.51 -649.37 -
EY 0.73 0.02 6.20 -0.82 3.22 3.92 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.34 0.29 0.45 0.36 0.60 -10.41%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 24/02/11 08/02/10 23/02/09 27/02/08 27/02/07 22/02/06 -
Price 1.01 0.93 0.80 0.67 0.90 0.81 0.69 -
P/RPS 1.13 1.34 0.95 0.84 1.14 1.16 1.19 -0.85%
P/EPS 138.36 4,650.00 15.94 -119.64 27.95 27.55 -746.77 -
EY 0.72 0.02 6.27 -0.84 3.58 3.63 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.33 0.29 0.40 0.39 0.69 -12.47%

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