[TNLOGIS] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 31.14%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 126,101 190,814 123,721 102,056 75,905 71,655 67,413 10.99%
PBT 42,272 53,884 39,082 12,962 6,550 26,359 2,699 58.11%
Tax -5,025 -12,630 -5,489 -3,262 -1,169 -1,858 -196 71.63%
NP 37,247 41,254 33,593 9,700 5,381 24,501 2,503 56.76%
-
NP to SH 36,551 35,545 30,745 5,812 5,286 24,409 2,368 57.72%
-
Tax Rate 11.89% 23.44% 14.04% 25.17% 17.85% 7.05% 7.26% -
Total Cost 88,854 149,560 90,128 92,356 70,524 47,154 64,910 5.36%
-
Net Worth 599,469 420,523 399,570 252,199 277,591 280,902 204,016 19.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 20,814 16,820 10,515 1,513 5,888 5,887 5,877 23.43%
Div Payout % 56.95% 47.32% 34.20% 26.04% 111.39% 24.12% 248.19% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 599,469 420,523 399,570 252,199 277,591 280,902 204,016 19.65%
NOSH 416,298 420,523 420,600 84,066 84,118 84,102 83,957 30.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 29.54% 21.62% 27.15% 9.50% 7.09% 34.19% 3.71% -
ROE 6.10% 8.45% 7.69% 2.30% 1.90% 8.69% 1.16% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.29 45.38 29.42 121.40 90.24 85.20 80.29 -14.98%
EPS 8.78 8.45 7.31 1.38 6.29 29.02 2.82 20.81%
DPS 5.00 4.00 2.50 1.80 7.00 7.00 7.00 -5.44%
NAPS 1.44 1.00 0.95 3.00 3.30 3.34 2.43 -8.34%
Adjusted Per Share Value based on latest NOSH - 84,066
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.56 37.16 24.10 19.88 14.78 13.96 13.13 10.99%
EPS 7.12 6.92 5.99 1.13 1.03 4.75 0.46 57.79%
DPS 4.05 3.28 2.05 0.29 1.15 1.15 1.14 23.50%
NAPS 1.1676 0.819 0.7782 0.4912 0.5407 0.5471 0.3974 19.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.24 1.13 1.28 2.34 1.08 0.865 0.91 -
P/RPS 4.09 2.49 4.35 1.93 1.20 1.02 1.13 23.88%
P/EPS 14.12 13.37 17.51 33.85 17.19 2.98 32.26 -12.85%
EY 7.08 7.48 5.71 2.95 5.82 33.55 3.10 14.74%
DY 4.03 3.54 1.95 0.77 6.48 8.09 7.69 -10.20%
P/NAPS 0.86 1.13 1.35 0.78 0.33 0.26 0.37 15.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 27/05/14 29/05/13 29/05/12 27/05/11 01/06/10 -
Price 1.26 1.32 1.35 2.57 1.03 0.98 0.89 -
P/RPS 4.16 2.91 4.59 2.12 1.14 1.15 1.11 24.60%
P/EPS 14.35 15.62 18.47 37.17 16.39 3.38 31.56 -12.29%
EY 6.97 6.40 5.41 2.69 6.10 29.62 3.17 14.01%
DY 3.97 3.03 1.85 0.70 6.80 7.14 7.87 -10.76%
P/NAPS 0.87 1.32 1.42 0.86 0.31 0.29 0.37 15.30%

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