[TNLOGIS] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -94.7%
YoY- -96.23%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 618,009 533,134 340,016 302,663 293,037 272,326 275,906 14.37%
PBT 108,061 112,534 28,486 3,262 31,819 14,069 3,980 73.32%
Tax -25,318 -20,979 -6,692 -1,673 -3,030 -1,959 -1,493 60.25%
NP 82,743 91,555 21,794 1,589 28,789 12,110 2,487 79.29%
-
NP to SH 72,876 74,621 17,345 1,071 28,388 11,586 2,160 79.70%
-
Tax Rate 23.43% 18.64% 23.49% 51.29% 9.52% 13.92% 37.51% -
Total Cost 535,266 441,579 318,222 301,074 264,248 260,216 273,419 11.84%
-
Net Worth 420,523 399,570 252,199 277,591 280,902 204,016 195,581 13.60%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 16,820 10,515 1,513 5,888 5,887 5,877 3,372 30.69%
Div Payout % 23.08% 14.09% 8.72% 549.79% 20.74% 50.73% 156.12% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 420,523 399,570 252,199 277,591 280,902 204,016 195,581 13.60%
NOSH 420,523 420,600 84,066 84,118 84,102 83,957 84,302 30.69%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.39% 17.17% 6.41% 0.53% 9.82% 4.45% 0.90% -
ROE 17.33% 18.68% 6.88% 0.39% 10.11% 5.68% 1.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 146.96 126.76 404.46 359.81 348.43 324.36 327.28 -12.48%
EPS 17.33 17.74 20.63 1.27 33.75 13.80 2.56 37.51%
DPS 4.00 2.50 1.80 7.00 7.00 7.00 4.00 0.00%
NAPS 1.00 0.95 3.00 3.30 3.34 2.43 2.32 -13.08%
Adjusted Per Share Value based on latest NOSH - 84,118
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 117.09 101.01 64.42 57.34 55.52 51.59 52.27 14.38%
EPS 13.81 14.14 3.29 0.20 5.38 2.20 0.41 79.66%
DPS 3.19 1.99 0.29 1.12 1.12 1.11 0.64 30.68%
NAPS 0.7967 0.757 0.4778 0.5259 0.5322 0.3865 0.3705 13.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.13 1.28 2.34 1.08 0.865 0.91 0.65 -
P/RPS 0.77 1.01 0.58 0.30 0.25 0.28 0.20 25.17%
P/EPS 6.52 7.21 11.34 84.83 2.56 6.59 25.37 -20.25%
EY 15.34 13.86 8.82 1.18 39.02 15.16 3.94 25.41%
DY 3.54 1.95 0.77 6.48 8.09 7.69 6.15 -8.79%
P/NAPS 1.13 1.35 0.78 0.33 0.26 0.37 0.28 26.16%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 27/05/14 29/05/13 29/05/12 27/05/11 01/06/10 22/05/09 -
Price 1.32 1.35 2.57 1.03 0.98 0.89 0.65 -
P/RPS 0.90 1.07 0.64 0.29 0.28 0.27 0.20 28.47%
P/EPS 7.62 7.61 12.46 80.90 2.90 6.45 25.37 -18.15%
EY 13.13 13.14 8.03 1.24 34.44 15.51 3.94 22.20%
DY 3.03 1.85 0.70 6.80 7.14 7.87 6.15 -11.12%
P/NAPS 1.32 1.42 0.86 0.31 0.29 0.37 0.28 29.47%

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