[TNLOGIS] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 33.05%
YoY- 195.43%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 537,789 637,512 550,916 511,469 313,865 298,413 288,795 10.90%
PBT 98,235 118,536 93,259 86,414 22,074 23,071 8,159 51.33%
Tax -16,372 -29,028 -18,177 -18,752 -4,599 -2,362 -1,368 51.18%
NP 81,863 89,508 75,082 67,662 17,475 20,709 6,791 51.36%
-
NP to SH 80,300 78,610 68,076 49,688 16,819 20,194 6,347 52.58%
-
Tax Rate 16.67% 24.49% 19.49% 21.70% 20.83% 10.24% 16.77% -
Total Cost 455,926 548,004 475,834 443,807 296,390 277,704 282,004 8.32%
-
Net Worth 621,113 474,928 420,450 983,738 252,296 271,627 255,150 15.96%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 20,814 16,820 10,515 1,513 5,888 5,887 5,877 23.43%
Div Payout % 25.92% 21.40% 15.45% 3.05% 35.01% 29.15% 92.60% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 621,113 474,928 420,450 983,738 252,296 271,627 255,150 15.96%
NOSH 424,349 416,603 420,450 420,401 84,098 83,835 105,000 26.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.22% 14.04% 13.63% 13.23% 5.57% 6.94% 2.35% -
ROE 12.93% 16.55% 16.19% 5.05% 6.67% 7.43% 2.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 129.01 153.03 131.03 121.66 373.21 355.95 275.04 -11.84%
EPS 19.26 18.87 16.19 11.82 20.00 24.09 6.04 21.29%
DPS 5.00 4.00 2.50 0.36 7.00 7.00 5.60 -1.86%
NAPS 1.49 1.14 1.00 2.34 3.00 3.24 2.43 -7.82%
Adjusted Per Share Value based on latest NOSH - 420,401
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 101.89 120.78 104.37 96.90 59.46 56.54 54.71 10.90%
EPS 15.21 14.89 12.90 9.41 3.19 3.83 1.20 52.63%
DPS 3.94 3.19 1.99 0.29 1.12 1.12 1.11 23.48%
NAPS 1.1767 0.8998 0.7966 1.8638 0.478 0.5146 0.4834 15.96%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.59 1.37 1.10 1.45 1.97 1.00 1.05 -
P/RPS 1.23 0.90 0.84 1.19 0.53 0.28 0.38 21.60%
P/EPS 8.25 7.26 6.79 12.27 9.85 4.15 17.37 -11.65%
EY 12.12 13.77 14.72 8.15 10.15 24.09 5.76 13.18%
DY 3.14 2.92 2.27 0.25 3.55 7.00 5.33 -8.43%
P/NAPS 1.07 1.20 1.10 0.62 0.66 0.31 0.43 16.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 22/02/16 16/02/15 24/02/14 25/02/13 21/02/12 24/02/11 -
Price 1.65 1.25 1.37 1.39 1.88 1.01 0.93 -
P/RPS 1.28 0.82 1.05 1.14 0.50 0.28 0.34 24.70%
P/EPS 8.57 6.62 8.46 11.76 9.40 4.19 15.39 -9.28%
EY 11.67 15.10 11.82 8.50 10.64 23.85 6.50 10.23%
DY 3.03 3.20 1.82 0.26 3.72 6.93 6.02 -10.80%
P/NAPS 1.11 1.10 1.37 0.59 0.63 0.31 0.38 19.54%

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