[TNLOGIS] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 124.51%
YoY- -56.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 308,945 296,260 286,473 262,136 278,120 255,810 216,261 6.11%
PBT 17,020 22,232 12,684 6,437 8,747 11,170 -5,716 -
Tax -3,364 -2,199 -1,691 -802 3,546 1,878 -893 24.71%
NP 13,656 20,033 10,993 5,635 12,293 13,048 -6,609 -
-
NP to SH 12,999 19,603 10,547 5,249 11,969 12,690 -6,889 -
-
Tax Rate 19.76% 9.89% 13.33% 12.46% -40.54% -16.81% - -
Total Cost 295,289 276,227 275,480 256,501 265,827 242,762 222,870 4.79%
-
Net Worth 285,334 275,721 209,562 200,146 197,302 188,493 174,092 8.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,888 5,887 5,877 3,372 33 33 160,171 -42.30%
Div Payout % 45.30% 30.03% 55.72% 64.24% 0.28% 0.27% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 285,334 275,721 209,562 200,146 197,302 188,493 174,092 8.57%
NOSH 84,169 84,061 84,161 84,095 83,958 84,148 84,102 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.42% 6.76% 3.84% 2.15% 4.42% 5.10% -3.06% -
ROE 4.56% 7.11% 5.03% 2.62% 6.07% 6.73% -3.96% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 367.05 352.43 340.38 311.71 331.26 304.00 257.14 6.10%
EPS 15.44 23.32 12.53 6.24 14.26 15.08 -8.19 -
DPS 7.00 7.00 7.00 4.00 0.04 0.04 190.45 -42.30%
NAPS 3.39 3.28 2.49 2.38 2.35 2.24 2.07 8.56%
Adjusted Per Share Value based on latest NOSH - 84,095
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.17 57.70 55.80 51.06 54.17 49.82 42.12 6.11%
EPS 2.53 3.82 2.05 1.02 2.33 2.47 -1.34 -
DPS 1.15 1.15 1.14 0.66 0.01 0.01 31.20 -42.28%
NAPS 0.5557 0.537 0.4082 0.3898 0.3843 0.3671 0.3391 8.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.20 1.00 0.90 0.75 0.80 1.01 0.64 -
P/RPS 0.33 0.28 0.26 0.24 0.24 0.33 0.25 4.73%
P/EPS 7.77 4.29 7.18 12.02 5.61 6.70 -7.81 -
EY 12.87 23.32 13.92 8.32 17.82 14.93 -12.80 -
DY 5.83 7.00 7.78 5.33 0.05 0.04 297.57 -48.04%
P/NAPS 0.35 0.30 0.36 0.32 0.34 0.45 0.31 2.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 25/11/09 25/11/08 19/11/07 23/11/06 -
Price 1.30 0.98 0.95 0.75 0.70 0.96 0.79 -
P/RPS 0.35 0.28 0.28 0.24 0.21 0.32 0.31 2.04%
P/EPS 8.42 4.20 7.58 12.02 4.91 6.37 -9.64 -
EY 11.88 23.80 13.19 8.32 20.37 15.71 -10.37 -
DY 5.38 7.15 7.37 5.33 0.06 0.04 241.07 -46.90%
P/NAPS 0.38 0.30 0.38 0.32 0.30 0.43 0.38 0.00%

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