[TNLOGIS] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -15.89%
YoY- 624.18%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 173,890 145,704 151,862 80,010 75,090 72,937 70,615 16.19%
PBT 33,052 12,975 28,551 6,229 1,175 336 4,861 37.62%
Tax -7,477 -3,108 -5,206 -1,603 -368 -205 -528 55.51%
NP 25,575 9,867 23,345 4,626 807 131 4,333 34.41%
-
NP to SH 22,080 9,334 16,774 4,432 612 21 4,221 31.73%
-
Tax Rate 22.62% 23.95% 18.23% 25.73% 31.32% 61.01% 10.86% -
Total Cost 148,315 135,837 128,517 75,384 74,283 72,806 66,282 14.35%
-
Net Worth 474,928 420,450 983,738 285,094 271,627 255,150 201,800 15.32%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 474,928 420,450 983,738 285,094 271,627 255,150 201,800 15.32%
NOSH 416,603 420,450 420,401 84,098 83,835 105,000 84,083 30.55%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.71% 6.77% 15.37% 5.78% 1.07% 0.18% 6.14% -
ROE 4.65% 2.22% 1.71% 1.55% 0.23% 0.01% 2.09% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.74 34.65 36.12 95.14 89.57 69.46 83.98 -10.99%
EPS 5.30 2.22 3.99 5.27 0.73 0.02 5.02 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.00 2.34 3.39 3.24 2.43 2.40 -11.66%
Adjusted Per Share Value based on latest NOSH - 84,098
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.94 27.60 28.77 15.16 14.23 13.82 13.38 16.19%
EPS 4.18 1.77 3.18 0.84 0.12 0.00 0.80 31.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8998 0.7966 1.8638 0.5401 0.5146 0.4834 0.3823 15.32%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.37 1.10 1.45 1.97 1.00 1.05 0.81 -
P/RPS 3.28 3.17 4.01 2.07 1.12 1.51 0.96 22.71%
P/EPS 25.85 49.55 36.34 37.38 136.99 5,250.00 16.14 8.16%
EY 3.87 2.02 2.75 2.68 0.73 0.02 6.20 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.10 0.62 0.58 0.31 0.43 0.34 23.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 -
Price 1.25 1.37 1.39 1.88 1.01 0.93 0.80 -
P/RPS 2.99 3.95 3.85 1.98 1.13 1.34 0.95 21.04%
P/EPS 23.58 61.71 34.84 35.67 138.36 4,650.00 15.94 6.74%
EY 4.24 1.62 2.87 2.80 0.72 0.02 6.27 -6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.37 0.59 0.55 0.31 0.38 0.33 22.20%

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