[TNLOGIS] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 89.45%
YoY- 13.18%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 313,865 298,413 288,795 265,147 279,110 263,709 225,233 5.68%
PBT 22,074 23,071 8,159 11,071 8,007 8,959 -2,787 -
Tax -4,599 -2,362 -1,368 -699 1,136 4,266 -1,235 24.47%
NP 17,475 20,709 6,791 10,372 9,143 13,225 -4,022 -
-
NP to SH 16,819 20,194 6,347 9,944 8,786 12,927 -4,338 -
-
Tax Rate 20.83% 10.24% 16.77% 6.31% -14.19% -47.62% - -
Total Cost 296,390 277,704 282,004 254,775 269,967 250,484 229,255 4.36%
-
Net Worth 252,296 271,627 255,150 201,800 195,524 188,452 174,889 6.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,888 5,887 5,877 3,372 33 33 160,171 -42.30%
Div Payout % 35.01% 29.15% 92.60% 33.91% 0.38% 0.26% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 252,296 271,627 255,150 201,800 195,524 188,452 174,889 6.29%
NOSH 84,098 83,835 105,000 84,083 84,642 84,130 84,081 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.57% 6.94% 2.35% 3.91% 3.28% 5.01% -1.79% -
ROE 6.67% 7.43% 2.49% 4.93% 4.49% 6.86% -2.48% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 373.21 355.95 275.04 315.34 329.75 313.45 267.87 5.67%
EPS 20.00 24.09 6.04 11.83 10.38 15.37 -5.16 -
DPS 7.00 7.00 5.60 4.00 0.04 0.04 190.50 -42.31%
NAPS 3.00 3.24 2.43 2.40 2.31 2.24 2.08 6.28%
Adjusted Per Share Value based on latest NOSH - 84,083
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 59.46 56.54 54.71 50.23 52.88 49.96 42.67 5.68%
EPS 3.19 3.83 1.20 1.88 1.66 2.45 -0.82 -
DPS 1.12 1.12 1.11 0.64 0.01 0.01 30.35 -42.27%
NAPS 0.478 0.5146 0.4834 0.3823 0.3704 0.357 0.3313 6.29%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.97 1.00 1.05 0.81 0.68 1.00 0.75 -
P/RPS 0.53 0.28 0.38 0.26 0.21 0.32 0.28 11.21%
P/EPS 9.85 4.15 17.37 6.85 6.55 6.51 -14.54 -
EY 10.15 24.09 5.76 14.60 15.26 15.37 -6.88 -
DY 3.55 7.00 5.33 4.94 0.06 0.04 253.99 -50.88%
P/NAPS 0.66 0.31 0.43 0.34 0.29 0.45 0.36 10.61%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 24/02/11 08/02/10 23/02/09 27/02/08 27/02/07 -
Price 1.88 1.01 0.93 0.80 0.67 0.90 0.81 -
P/RPS 0.50 0.28 0.34 0.25 0.20 0.29 0.30 8.87%
P/EPS 9.40 4.19 15.39 6.76 6.45 5.86 -15.70 -
EY 10.64 23.85 6.50 14.78 15.49 17.07 -6.37 -
DY 3.72 6.93 6.02 5.00 0.06 0.04 235.18 -49.86%
P/NAPS 0.63 0.31 0.38 0.33 0.29 0.40 0.39 8.31%

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