[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 6.1%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 538,764 618,009 569,593 562,982 537,112 533,134 545,884 -0.87%
PBT 77,488 110,663 72,236 82,404 77,756 112,534 97,936 -14.49%
Tax -19,548 -27,920 -16,917 -19,160 -16,668 -20,979 -20,653 -3.60%
NP 57,940 82,743 55,318 63,244 61,088 91,555 77,282 -17.51%
-
NP to SH 54,328 72,876 49,774 55,994 52,776 74,621 58,501 -4.82%
-
Tax Rate 25.23% 25.23% 23.42% 23.25% 21.44% 18.64% 21.09% -
Total Cost 480,824 535,266 514,274 499,738 476,024 441,579 468,601 1.73%
-
Net Worth 469,501 458,559 420,868 424,579 411,787 399,384 984,370 -39.03%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 16,827 - - - 10,510 - -
Div Payout % - 23.09% - - - 14.08% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 469,501 458,559 420,868 424,579 411,787 399,384 984,370 -39.03%
NOSH 419,197 420,696 420,868 420,375 420,191 420,405 420,671 -0.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.75% 13.39% 9.71% 11.23% 11.37% 17.17% 14.16% -
ROE 11.57% 15.89% 11.83% 13.19% 12.82% 18.68% 5.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 128.52 146.90 135.34 133.92 127.83 126.81 129.77 -0.64%
EPS 13.00 17.33 11.83 13.32 12.56 17.75 13.91 -4.42%
DPS 0.00 4.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.12 1.09 1.00 1.01 0.98 0.95 2.34 -38.89%
Adjusted Per Share Value based on latest NOSH - 420,539
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 104.93 120.37 110.94 109.65 104.61 103.84 106.32 -0.87%
EPS 10.58 14.19 9.69 10.91 10.28 14.53 11.39 -4.81%
DPS 0.00 3.28 0.00 0.00 0.00 2.05 0.00 -
NAPS 0.9144 0.8931 0.8197 0.8269 0.802 0.7779 1.9172 -39.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.17 1.13 1.10 1.25 1.30 1.28 1.45 -
P/RPS 0.91 0.77 0.81 0.93 1.02 1.01 1.12 -12.96%
P/EPS 9.03 6.52 9.30 9.38 10.35 7.21 10.43 -9.18%
EY 11.08 15.33 10.75 10.66 9.66 13.87 9.59 10.13%
DY 0.00 3.54 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 1.04 1.04 1.10 1.24 1.33 1.35 0.62 41.30%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 -
Price 0.96 1.32 1.37 1.06 1.35 1.35 1.39 -
P/RPS 0.75 0.90 1.01 0.79 1.06 1.06 1.07 -21.14%
P/EPS 7.41 7.62 11.58 7.96 10.75 7.61 10.00 -18.15%
EY 13.50 13.12 8.63 12.57 9.30 13.15 10.00 22.21%
DY 0.00 3.03 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.86 1.21 1.37 1.05 1.38 1.42 0.59 28.64%

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