[TNLOGIS] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 29.39%
YoY- -16.71%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 637,512 550,916 511,469 313,865 298,413 288,795 265,147 15.73%
PBT 118,536 93,259 86,414 22,074 23,071 8,159 11,071 48.43%
Tax -29,028 -18,177 -18,752 -4,599 -2,362 -1,368 -699 86.03%
NP 89,508 75,082 67,662 17,475 20,709 6,791 10,372 43.19%
-
NP to SH 78,610 68,076 49,688 16,819 20,194 6,347 9,944 41.11%
-
Tax Rate 24.49% 19.49% 21.70% 20.83% 10.24% 16.77% 6.31% -
Total Cost 548,004 475,834 443,807 296,390 277,704 282,004 254,775 13.60%
-
Net Worth 474,928 420,450 983,738 252,296 271,627 255,150 201,800 15.32%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 16,820 10,515 1,513 5,888 5,887 5,877 3,372 30.69%
Div Payout % 21.40% 15.45% 3.05% 35.01% 29.15% 92.60% 33.91% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 474,928 420,450 983,738 252,296 271,627 255,150 201,800 15.32%
NOSH 416,603 420,450 420,401 84,098 83,835 105,000 84,083 30.55%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.04% 13.63% 13.23% 5.57% 6.94% 2.35% 3.91% -
ROE 16.55% 16.19% 5.05% 6.67% 7.43% 2.49% 4.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 153.03 131.03 121.66 373.21 355.95 275.04 315.34 -11.34%
EPS 18.87 16.19 11.82 20.00 24.09 6.04 11.83 8.08%
DPS 4.00 2.50 0.36 7.00 7.00 5.60 4.00 0.00%
NAPS 1.14 1.00 2.34 3.00 3.24 2.43 2.40 -11.66%
Adjusted Per Share Value based on latest NOSH - 84,098
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 120.78 104.37 96.90 59.46 56.54 54.71 50.23 15.73%
EPS 14.89 12.90 9.41 3.19 3.83 1.20 1.88 41.16%
DPS 3.19 1.99 0.29 1.12 1.12 1.11 0.64 30.68%
NAPS 0.8998 0.7966 1.8638 0.478 0.5146 0.4834 0.3823 15.32%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.37 1.10 1.45 1.97 1.00 1.05 0.81 -
P/RPS 0.90 0.84 1.19 0.53 0.28 0.38 0.26 22.98%
P/EPS 7.26 6.79 12.27 9.85 4.15 17.37 6.85 0.97%
EY 13.77 14.72 8.15 10.15 24.09 5.76 14.60 -0.97%
DY 2.92 2.27 0.25 3.55 7.00 5.33 4.94 -8.38%
P/NAPS 1.20 1.10 0.62 0.66 0.31 0.43 0.34 23.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 -
Price 1.25 1.37 1.39 1.88 1.01 0.93 0.80 -
P/RPS 0.82 1.05 1.14 0.50 0.28 0.34 0.25 21.88%
P/EPS 6.62 8.46 11.76 9.40 4.19 15.39 6.76 -0.34%
EY 15.10 11.82 8.50 10.64 23.85 6.50 14.78 0.35%
DY 3.20 1.82 0.26 3.72 6.93 6.02 5.00 -7.16%
P/NAPS 1.10 1.37 0.59 0.63 0.31 0.38 0.33 22.20%

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