[TNLOGIS] YoY TTM Result on 30-Jun-2008 [#1]

Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -13.51%
YoY- 64.96%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 296,216 280,276 270,398 269,718 244,076 207,874 174,390 9.22%
PBT 30,368 14,164 3,695 9,376 9,912 -5,644 1,323 68.54%
Tax -2,703 -2,186 -1,010 6,411 -192 -1,330 -1,115 15.89%
NP 27,665 11,978 2,685 15,787 9,720 -6,974 208 125.84%
-
NP to SH 27,239 11,554 2,338 15,463 9,374 -7,189 206 125.62%
-
Tax Rate 8.90% 15.43% 27.33% -68.38% 1.94% - 84.28% -
Total Cost 268,551 268,298 267,713 253,931 234,356 214,848 174,182 7.47%
-
Net Worth 275,549 206,594 197,052 196,845 179,539 179,061 154,834 10.07%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,887 5,877 3,372 33 33 160,171 - -
Div Payout % 21.61% 50.87% 144.23% 0.22% 0.36% 0.00% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 275,549 206,594 197,052 196,845 179,539 179,061 154,834 10.07%
NOSH 82,500 84,324 84,210 84,122 81,981 86,923 86,499 -0.78%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.34% 4.27% 0.99% 5.85% 3.98% -3.35% 0.12% -
ROE 9.89% 5.59% 1.19% 7.86% 5.22% -4.01% 0.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 359.05 332.38 321.10 320.63 297.72 239.15 201.61 10.09%
EPS 33.02 13.70 2.78 18.38 11.43 -8.27 0.24 127.12%
DPS 7.14 7.00 4.00 0.04 0.04 184.27 0.00 -
NAPS 3.34 2.45 2.34 2.34 2.19 2.06 1.79 10.95%
Adjusted Per Share Value based on latest NOSH - 84,122
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 56.12 53.10 51.23 51.10 46.24 39.38 33.04 9.22%
EPS 5.16 2.19 0.44 2.93 1.78 -1.36 0.04 124.70%
DPS 1.12 1.11 0.64 0.01 0.01 30.35 0.00 -
NAPS 0.522 0.3914 0.3733 0.3729 0.3401 0.3392 0.2933 10.07%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.14 0.81 0.65 0.88 0.95 0.65 0.84 -
P/RPS 0.32 0.24 0.20 0.27 0.32 0.27 0.42 -4.42%
P/EPS 3.45 5.91 23.41 4.79 8.31 -7.86 352.72 -53.73%
EY 28.96 16.92 4.27 20.89 12.04 -12.72 0.28 116.58%
DY 6.26 8.64 6.15 0.05 0.04 283.49 0.00 -
P/NAPS 0.34 0.33 0.28 0.38 0.43 0.32 0.47 -5.25%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 20/08/10 19/08/09 21/08/08 27/08/07 30/08/06 29/08/05 -
Price 1.12 1.00 0.75 0.80 0.99 0.62 0.78 -
P/RPS 0.31 0.30 0.23 0.25 0.33 0.26 0.39 -3.75%
P/EPS 3.39 7.30 27.01 4.35 8.66 -7.50 327.52 -53.30%
EY 29.48 13.70 3.70 22.98 11.55 -13.34 0.31 113.57%
DY 6.37 7.00 5.33 0.05 0.04 297.21 0.00 -
P/NAPS 0.34 0.41 0.32 0.34 0.45 0.30 0.44 -4.20%

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