[TNLOGIS] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 35.37%
YoY- 284.21%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 286,473 262,136 278,120 255,810 216,261 179,466 167,623 9.33%
PBT 12,684 6,437 8,747 11,170 -5,716 1,404 6,268 12.45%
Tax -1,691 -802 3,546 1,878 -893 -1,325 -1,870 -1.66%
NP 10,993 5,635 12,293 13,048 -6,609 79 4,398 16.48%
-
NP to SH 10,547 5,249 11,969 12,690 -6,889 47 4,398 15.68%
-
Tax Rate 13.33% 12.46% -40.54% -16.81% - 94.37% 29.83% -
Total Cost 275,480 256,501 265,827 242,762 222,870 179,387 163,225 9.11%
-
Net Worth 209,562 200,146 197,302 188,493 174,092 153,044 145,609 6.25%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,877 3,372 33 33 160,171 - 2,175 18.00%
Div Payout % 55.72% 64.24% 0.28% 0.27% 0.00% - 49.45% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,562 200,146 197,302 188,493 174,092 153,044 145,609 6.25%
NOSH 84,161 84,095 83,958 84,148 84,102 85,499 76,636 1.57%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.84% 2.15% 4.42% 5.10% -3.06% 0.04% 2.62% -
ROE 5.03% 2.62% 6.07% 6.73% -3.96% 0.03% 3.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 340.38 311.71 331.26 304.00 257.14 209.90 218.73 7.64%
EPS 12.53 6.24 14.26 15.08 -8.19 0.05 5.74 13.88%
DPS 7.00 4.00 0.04 0.04 190.45 0.00 2.84 16.21%
NAPS 2.49 2.38 2.35 2.24 2.07 1.79 1.90 4.60%
Adjusted Per Share Value based on latest NOSH - 84,148
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 55.80 51.06 54.17 49.82 42.12 34.95 32.65 9.33%
EPS 2.05 1.02 2.33 2.47 -1.34 0.01 0.86 15.57%
DPS 1.14 0.66 0.01 0.01 31.20 0.00 0.42 18.09%
NAPS 0.4082 0.3898 0.3843 0.3671 0.3391 0.2981 0.2836 6.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.90 0.75 0.80 1.01 0.64 0.64 1.42 -
P/RPS 0.26 0.24 0.24 0.33 0.25 0.30 0.65 -14.15%
P/EPS 7.18 12.02 5.61 6.70 -7.81 1,164.26 24.74 -18.62%
EY 13.92 8.32 17.82 14.93 -12.80 0.09 4.04 22.88%
DY 7.78 5.33 0.05 0.04 297.57 0.00 2.00 25.39%
P/NAPS 0.36 0.32 0.34 0.45 0.31 0.36 0.75 -11.50%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 25/11/08 19/11/07 23/11/06 21/11/05 25/11/04 -
Price 0.95 0.75 0.70 0.96 0.79 0.68 1.28 -
P/RPS 0.28 0.24 0.21 0.32 0.31 0.32 0.59 -11.67%
P/EPS 7.58 12.02 4.91 6.37 -9.64 1,237.02 22.30 -16.45%
EY 13.19 8.32 20.37 15.71 -10.37 0.08 4.48 19.70%
DY 7.37 5.33 0.06 0.04 241.07 0.00 2.22 22.12%
P/NAPS 0.38 0.32 0.30 0.43 0.38 0.38 0.67 -9.01%

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