[TNLOGIS] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -43.9%
YoY- 226.17%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 102,056 75,905 71,655 67,413 60,234 63,438 61,310 8.85%
PBT 12,962 6,550 26,359 2,699 -299 3,728 3,454 24.63%
Tax -3,262 -1,169 -1,858 -196 1,064 3,693 -994 21.88%
NP 9,700 5,381 24,501 2,503 765 7,421 2,460 25.66%
-
NP to SH 5,812 5,286 24,409 2,368 726 7,352 2,401 15.85%
-
Tax Rate 25.17% 17.85% 7.05% 7.26% - -99.06% 28.78% -
Total Cost 92,356 70,524 47,154 64,910 59,469 56,017 58,850 7.79%
-
Net Worth 252,199 277,591 280,902 204,016 195,581 168,247 168,524 6.94%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,513 5,888 5,887 5,877 3,372 33 33 89.07%
Div Payout % 26.04% 111.39% 24.12% 248.19% 464.48% 0.46% 1.40% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 252,199 277,591 280,902 204,016 195,581 168,247 168,524 6.94%
NOSH 84,066 84,118 84,102 83,957 84,302 84,123 84,262 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.50% 7.09% 34.19% 3.71% 1.27% 11.70% 4.01% -
ROE 2.30% 1.90% 8.69% 1.16% 0.37% 4.37% 1.42% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 121.40 90.24 85.20 80.29 71.45 75.41 72.76 8.89%
EPS 1.38 6.29 29.02 2.82 0.86 8.74 2.85 -11.37%
DPS 1.80 7.00 7.00 7.00 4.00 0.04 0.04 88.48%
NAPS 3.00 3.30 3.34 2.43 2.32 2.00 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 83,957
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.34 14.38 13.58 12.77 11.41 12.02 11.62 8.85%
EPS 1.10 1.00 4.62 0.45 0.14 1.39 0.45 16.04%
DPS 0.29 1.12 1.12 1.11 0.64 0.01 0.01 75.19%
NAPS 0.4778 0.5259 0.5322 0.3865 0.3705 0.3188 0.3193 6.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.34 1.08 0.865 0.91 0.65 0.83 0.85 -
P/RPS 1.93 1.20 1.02 1.13 0.91 1.10 1.17 8.69%
P/EPS 33.85 17.19 2.98 32.26 75.48 9.50 29.83 2.12%
EY 2.95 5.82 33.55 3.10 1.32 10.53 3.35 -2.09%
DY 0.77 6.48 8.09 7.69 6.15 0.05 0.05 57.66%
P/NAPS 0.78 0.33 0.26 0.37 0.28 0.42 0.43 10.42%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 27/05/11 01/06/10 22/05/09 28/05/08 29/05/07 -
Price 2.57 1.03 0.98 0.89 0.65 0.80 0.88 -
P/RPS 2.12 1.14 1.15 1.11 0.91 1.06 1.21 9.78%
P/EPS 37.17 16.39 3.38 31.56 75.48 9.15 30.88 3.13%
EY 2.69 6.10 29.62 3.17 1.32 10.92 3.24 -3.05%
DY 0.70 6.80 7.14 7.87 6.15 0.05 0.05 55.18%
P/NAPS 0.86 0.31 0.29 0.37 0.28 0.40 0.44 11.80%

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