[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -11.11%
YoY- -14.92%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 545,616 538,764 618,009 569,593 562,982 537,112 533,134 1.55%
PBT 63,198 77,488 110,663 72,236 82,404 77,756 112,534 -31.90%
Tax -17,842 -19,548 -27,920 -16,917 -19,160 -16,668 -20,979 -10.22%
NP 45,356 57,940 82,743 55,318 63,244 61,088 91,555 -37.36%
-
NP to SH 41,968 54,328 72,876 49,774 55,994 52,776 74,621 -31.84%
-
Tax Rate 28.23% 25.23% 25.23% 23.42% 23.25% 21.44% 18.64% -
Total Cost 500,260 480,824 535,266 514,274 499,738 476,024 441,579 8.66%
-
Net Worth 470,474 469,501 458,559 420,868 424,579 411,787 399,384 11.52%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 16,827 - - - 10,510 -
Div Payout % - - 23.09% - - - 14.08% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 470,474 469,501 458,559 420,868 424,579 411,787 399,384 11.52%
NOSH 416,349 419,197 420,696 420,868 420,375 420,191 420,405 -0.64%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.31% 10.75% 13.39% 9.71% 11.23% 11.37% 17.17% -
ROE 8.92% 11.57% 15.89% 11.83% 13.19% 12.82% 18.68% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 131.05 128.52 146.90 135.34 133.92 127.83 126.81 2.21%
EPS 10.08 13.00 17.33 11.83 13.32 12.56 17.75 -31.39%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.50 -
NAPS 1.13 1.12 1.09 1.00 1.01 0.98 0.95 12.25%
Adjusted Per Share Value based on latest NOSH - 420,450
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 106.27 104.93 120.37 110.94 109.65 104.61 103.84 1.55%
EPS 8.17 10.58 14.19 9.69 10.91 10.28 14.53 -31.85%
DPS 0.00 0.00 3.28 0.00 0.00 0.00 2.05 -
NAPS 0.9163 0.9144 0.8931 0.8197 0.8269 0.802 0.7779 11.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.06 1.17 1.13 1.10 1.25 1.30 1.28 -
P/RPS 0.81 0.91 0.77 0.81 0.93 1.02 1.01 -13.66%
P/EPS 10.52 9.03 6.52 9.30 9.38 10.35 7.21 28.61%
EY 9.51 11.08 15.33 10.75 10.66 9.66 13.87 -22.22%
DY 0.00 0.00 3.54 0.00 0.00 0.00 1.95 -
P/NAPS 0.94 1.04 1.04 1.10 1.24 1.33 1.35 -21.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 24/08/15 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 -
Price 1.41 0.96 1.32 1.37 1.06 1.35 1.35 -
P/RPS 1.08 0.75 0.90 1.01 0.79 1.06 1.06 1.25%
P/EPS 13.99 7.41 7.62 11.58 7.96 10.75 7.61 50.01%
EY 7.15 13.50 13.12 8.63 12.57 9.30 13.15 -33.35%
DY 0.00 0.00 3.03 0.00 0.00 0.00 1.85 -
P/NAPS 1.25 0.86 1.21 1.37 1.05 1.38 1.42 -8.14%

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