[TNLOGIS] YoY TTM Result on 31-Mar-2008 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 38.3%
YoY- 211.25%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 293,037 272,326 275,906 265,837 231,622 200,702 170,271 9.46%
PBT 31,819 14,069 3,980 9,233 8,444 -5,011 3,130 47.15%
Tax -3,030 -1,959 -1,493 8,953 -2,368 -1,583 -1,235 16.12%
NP 28,789 12,110 2,487 18,186 6,076 -6,594 1,895 57.34%
-
NP to SH 28,388 11,586 2,160 17,878 5,744 -6,730 1,895 56.97%
-
Tax Rate 9.52% 13.92% 37.51% -96.97% 28.04% - 39.46% -
Total Cost 264,248 260,216 273,419 247,651 225,546 207,296 168,376 7.79%
-
Net Worth 280,902 204,016 195,581 168,247 168,524 16,657,827 144,891 11.65%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 5,887 5,877 3,372 33 33 160,171 - -
Div Payout % 20.74% 50.73% 156.12% 0.19% 0.59% 0.00% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 280,902 204,016 195,581 168,247 168,524 16,657,827 144,891 11.65%
NOSH 84,102 83,957 84,302 84,123 84,262 8,008,571 81,400 0.54%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.82% 4.45% 0.90% 6.84% 2.62% -3.29% 1.11% -
ROE 10.11% 5.68% 1.10% 10.63% 3.41% -0.04% 1.31% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 348.43 324.36 327.28 316.01 274.88 2.51 209.18 8.87%
EPS 33.75 13.80 2.56 21.25 6.82 -0.08 2.33 56.09%
DPS 7.00 7.00 4.00 0.04 0.04 2.00 0.00 -
NAPS 3.34 2.43 2.32 2.00 2.00 2.08 1.78 11.05%
Adjusted Per Share Value based on latest NOSH - 84,123
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 55.52 51.59 52.27 50.36 43.88 38.02 32.26 9.46%
EPS 5.38 2.20 0.41 3.39 1.09 -1.28 0.36 56.91%
DPS 1.12 1.11 0.64 0.01 0.01 30.35 0.00 -
NAPS 0.5322 0.3865 0.3705 0.3188 0.3193 31.5594 0.2745 11.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.865 0.91 0.65 0.83 0.85 0.65 0.99 -
P/RPS 0.25 0.28 0.20 0.26 0.31 25.94 0.47 -9.98%
P/EPS 2.56 6.59 25.37 3.91 12.47 -773.49 42.53 -37.38%
EY 39.02 15.16 3.94 25.60 8.02 -0.13 2.35 59.68%
DY 8.09 7.69 6.15 0.05 0.05 3.08 0.00 -
P/NAPS 0.26 0.37 0.28 0.42 0.43 0.31 0.56 -11.99%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 01/06/10 22/05/09 28/05/08 29/05/07 31/05/06 26/05/05 -
Price 0.98 0.89 0.65 0.80 0.88 0.65 0.90 -
P/RPS 0.28 0.27 0.20 0.25 0.32 25.94 0.43 -6.89%
P/EPS 2.90 6.45 25.37 3.76 12.91 -773.49 38.66 -35.04%
EY 34.44 15.51 3.94 26.57 7.75 -0.13 2.59 53.88%
DY 7.14 7.87 6.15 0.05 0.05 3.08 0.00 -
P/NAPS 0.29 0.37 0.28 0.40 0.44 0.31 0.51 -8.97%

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