[TNLOGIS] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -99.23%
YoY- -99.5%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 151,862 80,010 75,090 72,937 70,615 67,604 66,614 14.70%
PBT 28,551 6,229 1,175 336 4,861 227 967 75.71%
Tax -5,206 -1,603 -368 -205 -528 -631 1,779 -
NP 23,345 4,626 807 131 4,333 -404 2,746 42.81%
-
NP to SH 16,774 4,432 612 21 4,221 -474 2,709 35.47%
-
Tax Rate 18.23% 25.73% 31.32% 61.01% 10.86% 277.97% -183.97% -
Total Cost 128,517 75,384 74,283 72,806 66,282 68,008 63,868 12.34%
-
Net Worth 983,738 285,094 271,627 255,150 201,800 195,524 188,452 31.67%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 983,738 285,094 271,627 255,150 201,800 195,524 188,452 31.67%
NOSH 420,401 84,098 83,835 105,000 84,083 84,642 84,130 30.72%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.37% 5.78% 1.07% 0.18% 6.14% -0.60% 4.12% -
ROE 1.71% 1.55% 0.23% 0.01% 2.09% -0.24% 1.44% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 36.12 95.14 89.57 69.46 83.98 79.87 79.18 -12.25%
EPS 3.99 5.27 0.73 0.02 5.02 -0.56 3.22 3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 3.39 3.24 2.43 2.40 2.31 2.24 0.72%
Adjusted Per Share Value based on latest NOSH - 105,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.77 15.16 14.23 13.82 13.38 12.81 12.62 14.70%
EPS 3.18 0.84 0.12 0.00 0.80 -0.09 0.51 35.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8638 0.5401 0.5146 0.4834 0.3823 0.3704 0.357 31.67%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.45 1.97 1.00 1.05 0.81 0.68 1.00 -
P/RPS 4.01 2.07 1.12 1.51 0.96 0.85 1.26 21.26%
P/EPS 36.34 37.38 136.99 5,250.00 16.14 -121.43 31.06 2.64%
EY 2.75 2.68 0.73 0.02 6.20 -0.82 3.22 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.31 0.43 0.34 0.29 0.45 5.48%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 23/02/09 27/02/08 -
Price 1.39 1.88 1.01 0.93 0.80 0.67 0.90 -
P/RPS 3.85 1.98 1.13 1.34 0.95 0.84 1.14 22.46%
P/EPS 34.84 35.67 138.36 4,650.00 15.94 -119.64 27.95 3.73%
EY 2.87 2.80 0.72 0.02 6.27 -0.84 3.58 -3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.31 0.38 0.33 0.29 0.40 6.68%

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