[TNLOGIS] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 20.99%
YoY- 187.3%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 572,402 609,326 557,074 439,617 308,945 296,260 286,473 12.21%
PBT 109,559 98,459 108,835 64,092 17,020 22,232 12,684 43.19%
Tax -19,563 -24,659 -20,275 -15,149 -3,364 -2,199 -1,691 50.33%
NP 89,996 73,800 88,560 48,943 13,656 20,033 10,993 41.92%
-
NP to SH 85,124 65,864 75,516 37,346 12,999 19,603 10,547 41.58%
-
Tax Rate 17.86% 25.04% 18.63% 23.64% 19.76% 9.89% 13.33% -
Total Cost 482,406 535,526 468,514 390,674 295,289 276,227 275,480 9.77%
-
Net Worth 604,552 469,965 424,745 252,304 285,334 275,721 209,562 19.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 20,814 16,820 10,515 1,513 5,888 5,887 5,877 23.43%
Div Payout % 24.45% 25.54% 13.92% 4.05% 45.30% 30.03% 55.72% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 604,552 469,965 424,745 252,304 285,334 275,721 209,562 19.29%
NOSH 416,932 415,898 420,539 84,101 84,169 84,061 84,161 30.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.72% 12.11% 15.90% 11.13% 4.42% 6.76% 3.84% -
ROE 14.08% 14.01% 17.78% 14.80% 4.56% 7.11% 5.03% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 137.29 146.51 132.47 522.72 367.05 352.43 340.38 -14.03%
EPS 20.42 15.84 17.96 44.41 15.44 23.32 12.53 8.47%
DPS 5.00 4.00 2.50 1.80 7.00 7.00 7.00 -5.44%
NAPS 1.45 1.13 1.01 3.00 3.39 3.28 2.49 -8.61%
Adjusted Per Share Value based on latest NOSH - 84,101
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 111.48 118.68 108.50 85.62 60.17 57.70 55.80 12.21%
EPS 16.58 12.83 14.71 7.27 2.53 3.82 2.05 41.63%
DPS 4.05 3.28 2.05 0.29 1.15 1.15 1.14 23.50%
NAPS 1.1775 0.9153 0.8273 0.4914 0.5557 0.537 0.4082 19.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.70 1.06 1.25 4.57 1.20 1.00 0.90 -
P/RPS 1.24 0.72 0.94 0.87 0.33 0.28 0.26 29.70%
P/EPS 8.33 6.69 6.96 10.29 7.77 4.29 7.18 2.50%
EY 12.01 14.94 14.37 9.72 12.87 23.32 13.92 -2.42%
DY 2.94 3.77 2.00 0.39 5.83 7.00 7.78 -14.95%
P/NAPS 1.17 0.94 1.24 1.52 0.35 0.30 0.36 21.68%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 24/11/14 18/11/13 26/11/12 24/11/11 25/11/10 -
Price 1.60 1.41 1.06 5.82 1.30 0.98 0.95 -
P/RPS 1.17 0.96 0.80 1.11 0.35 0.28 0.28 26.88%
P/EPS 7.84 8.90 5.90 13.11 8.42 4.20 7.58 0.56%
EY 12.76 11.23 16.94 7.63 11.88 23.80 13.19 -0.55%
DY 3.13 2.84 2.36 0.31 5.38 7.15 7.37 -13.28%
P/NAPS 1.10 1.25 1.05 1.94 0.38 0.30 0.38 19.36%

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