[TNLOGIS] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 1.87%
YoY- 397.99%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 288,795 265,147 279,110 263,709 225,233 186,693 167,521 9.49%
PBT 8,159 11,071 8,007 8,959 -2,787 1,092 4,881 8.93%
Tax -1,368 -699 1,136 4,266 -1,235 -1,204 -1,743 -3.95%
NP 6,791 10,372 9,143 13,225 -4,022 -112 3,138 13.72%
-
NP to SH 6,347 9,944 8,786 12,927 -4,338 -205 3,138 12.45%
-
Tax Rate 16.77% 6.31% -14.19% -47.62% - 110.26% 35.71% -
Total Cost 282,004 254,775 269,967 250,484 229,255 186,805 164,383 9.40%
-
Net Worth 255,150 201,800 195,524 188,452 174,889 85,499 155,699 8.57%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,877 3,372 33 33 160,171 - 2,175 18.00%
Div Payout % 92.60% 33.91% 0.38% 0.26% 0.00% - 69.31% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 255,150 201,800 195,524 188,452 174,889 85,499 155,699 8.57%
NOSH 105,000 84,083 84,642 84,130 84,081 85,499 86,499 3.28%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.35% 3.91% 3.28% 5.01% -1.79% -0.06% 1.87% -
ROE 2.49% 4.93% 4.49% 6.86% -2.48% -0.24% 2.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 275.04 315.34 329.75 313.45 267.87 218.35 193.67 6.01%
EPS 6.04 11.83 10.38 15.37 -5.16 -0.24 3.63 8.85%
DPS 5.60 4.00 0.04 0.04 190.50 0.00 2.51 14.30%
NAPS 2.43 2.40 2.31 2.24 2.08 1.00 1.80 5.12%
Adjusted Per Share Value based on latest NOSH - 84,130
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 56.25 51.64 54.36 51.36 43.87 36.36 32.63 9.49%
EPS 1.24 1.94 1.71 2.52 -0.84 -0.04 0.61 12.54%
DPS 1.14 0.66 0.01 0.01 31.20 0.00 0.42 18.09%
NAPS 0.4969 0.393 0.3808 0.367 0.3406 0.1665 0.3033 8.57%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.05 0.81 0.68 1.00 0.75 0.60 1.18 -
P/RPS 0.38 0.26 0.21 0.32 0.28 0.27 0.61 -7.58%
P/EPS 17.37 6.85 6.55 6.51 -14.54 -250.24 32.53 -9.92%
EY 5.76 14.60 15.26 15.37 -6.88 -0.40 3.07 11.05%
DY 5.33 4.94 0.06 0.04 253.99 0.00 2.13 16.50%
P/NAPS 0.43 0.34 0.29 0.45 0.36 0.60 0.66 -6.88%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 08/02/10 23/02/09 27/02/08 27/02/07 22/02/06 24/02/05 -
Price 0.93 0.80 0.67 0.90 0.81 0.69 1.12 -
P/RPS 0.34 0.25 0.20 0.29 0.30 0.32 0.58 -8.51%
P/EPS 15.39 6.76 6.45 5.86 -15.70 -287.78 30.87 -10.94%
EY 6.50 14.78 15.49 17.07 -6.37 -0.35 3.24 12.29%
DY 6.02 5.00 0.06 0.04 235.18 0.00 2.25 17.81%
P/NAPS 0.38 0.33 0.29 0.40 0.39 0.69 0.62 -7.83%

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