[TNLOGIS] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -75.42%
YoY- -87.92%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 302,663 293,037 272,326 275,906 265,837 231,622 200,702 7.07%
PBT 3,262 31,819 14,069 3,980 9,233 8,444 -5,011 -
Tax -1,673 -3,030 -1,959 -1,493 8,953 -2,368 -1,583 0.92%
NP 1,589 28,789 12,110 2,487 18,186 6,076 -6,594 -
-
NP to SH 1,071 28,388 11,586 2,160 17,878 5,744 -6,730 -
-
Tax Rate 51.29% 9.52% 13.92% 37.51% -96.97% 28.04% - -
Total Cost 301,074 264,248 260,216 273,419 247,651 225,546 207,296 6.41%
-
Net Worth 277,591 280,902 204,016 195,581 168,247 168,524 16,657,827 -49.42%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,888 5,887 5,877 3,372 33 33 160,171 -42.30%
Div Payout % 549.79% 20.74% 50.73% 156.12% 0.19% 0.59% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 277,591 280,902 204,016 195,581 168,247 168,524 16,657,827 -49.42%
NOSH 84,118 84,102 83,957 84,302 84,123 84,262 8,008,571 -53.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.53% 9.82% 4.45% 0.90% 6.84% 2.62% -3.29% -
ROE 0.39% 10.11% 5.68% 1.10% 10.63% 3.41% -0.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 359.81 348.43 324.36 327.28 316.01 274.88 2.51 128.59%
EPS 1.27 33.75 13.80 2.56 21.25 6.82 -0.08 -
DPS 7.00 7.00 7.00 4.00 0.04 0.04 2.00 23.19%
NAPS 3.30 3.34 2.43 2.32 2.00 2.00 2.08 7.98%
Adjusted Per Share Value based on latest NOSH - 84,302
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.95 57.07 53.04 53.74 51.78 45.11 39.09 7.08%
EPS 0.21 5.53 2.26 0.42 3.48 1.12 -1.31 -
DPS 1.15 1.15 1.14 0.66 0.01 0.01 31.20 -42.28%
NAPS 0.5407 0.5471 0.3974 0.3809 0.3277 0.3282 32.4439 -49.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.08 0.865 0.91 0.65 0.83 0.85 0.65 -
P/RPS 0.30 0.25 0.28 0.20 0.26 0.31 25.94 -52.41%
P/EPS 84.83 2.56 6.59 25.37 3.91 12.47 -773.49 -
EY 1.18 39.02 15.16 3.94 25.60 8.02 -0.13 -
DY 6.48 8.09 7.69 6.15 0.05 0.05 3.08 13.18%
P/NAPS 0.33 0.26 0.37 0.28 0.42 0.43 0.31 1.04%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 01/06/10 22/05/09 28/05/08 29/05/07 31/05/06 -
Price 1.03 0.98 0.89 0.65 0.80 0.88 0.65 -
P/RPS 0.29 0.28 0.27 0.20 0.25 0.32 25.94 -52.68%
P/EPS 80.90 2.90 6.45 25.37 3.76 12.91 -773.49 -
EY 1.24 34.44 15.51 3.94 26.57 7.75 -0.13 -
DY 6.80 7.14 7.87 6.15 0.05 0.05 3.08 14.09%
P/NAPS 0.31 0.29 0.37 0.28 0.40 0.44 0.31 0.00%

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