[TNLOGIS] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 63.2%
YoY- 230.39%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 280,276 270,398 269,718 244,076 207,874 174,390 164,445 9.28%
PBT 14,164 3,695 9,376 9,912 -5,644 1,323 6,430 14.06%
Tax -2,186 -1,010 6,411 -192 -1,330 -1,115 -1,672 4.56%
NP 11,978 2,685 15,787 9,720 -6,974 208 4,758 16.62%
-
NP to SH 11,554 2,338 15,463 9,374 -7,189 206 4,754 15.94%
-
Tax Rate 15.43% 27.33% -68.38% 1.94% - 84.28% 26.00% -
Total Cost 268,298 267,713 253,931 234,356 214,848 174,182 159,687 9.02%
-
Net Worth 206,594 197,052 196,845 179,539 179,061 154,834 138,816 6.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,877 3,372 33 33 160,171 - 2,175 18.00%
Div Payout % 50.87% 144.23% 0.22% 0.36% 0.00% - 45.75% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 206,594 197,052 196,845 179,539 179,061 154,834 138,816 6.84%
NOSH 84,324 84,210 84,122 81,981 86,923 86,499 72,678 2.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.27% 0.99% 5.85% 3.98% -3.35% 0.12% 2.89% -
ROE 5.59% 1.19% 7.86% 5.22% -4.01% 0.13% 3.42% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 332.38 321.10 320.63 297.72 239.15 201.61 226.26 6.61%
EPS 13.70 2.78 18.38 11.43 -8.27 0.24 6.54 13.10%
DPS 7.00 4.00 0.04 0.04 184.27 0.00 2.99 15.22%
NAPS 2.45 2.34 2.34 2.19 2.06 1.79 1.91 4.23%
Adjusted Per Share Value based on latest NOSH - 81,981
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 53.10 51.23 51.10 46.24 39.38 33.04 31.16 9.28%
EPS 2.19 0.44 2.93 1.78 -1.36 0.04 0.90 15.96%
DPS 1.11 0.64 0.01 0.01 30.35 0.00 0.41 18.04%
NAPS 0.3914 0.3733 0.3729 0.3401 0.3392 0.2933 0.263 6.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.81 0.65 0.88 0.95 0.65 0.84 1.39 -
P/RPS 0.24 0.20 0.27 0.32 0.27 0.42 0.61 -14.39%
P/EPS 5.91 23.41 4.79 8.31 -7.86 352.72 21.25 -19.19%
EY 16.92 4.27 20.89 12.04 -12.72 0.28 4.71 23.74%
DY 8.64 6.15 0.05 0.04 283.49 0.00 2.15 26.07%
P/NAPS 0.33 0.28 0.38 0.43 0.32 0.47 0.73 -12.38%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 19/08/09 21/08/08 27/08/07 30/08/06 29/08/05 27/08/04 -
Price 1.00 0.75 0.80 0.99 0.62 0.78 1.30 -
P/RPS 0.30 0.23 0.25 0.33 0.26 0.39 0.57 -10.14%
P/EPS 7.30 27.01 4.35 8.66 -7.50 327.52 19.87 -15.36%
EY 13.70 3.70 22.98 11.55 -13.34 0.31 5.03 18.16%
DY 7.00 5.33 0.05 0.04 297.21 0.00 2.30 20.37%
P/NAPS 0.41 0.32 0.34 0.45 0.30 0.44 0.68 -8.08%

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