[TNLOGIS] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 27.55%
YoY- 330.22%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 569,593 562,982 537,112 533,134 545,884 515,102 496,912 9.50%
PBT 72,236 82,404 77,756 112,534 97,936 89,802 94,984 -16.64%
Tax -16,917 -19,160 -16,668 -20,979 -20,653 -20,568 -19,776 -9.86%
NP 55,318 63,244 61,088 91,555 77,282 69,234 75,208 -18.47%
-
NP to SH 49,774 55,994 52,776 74,621 58,501 54,204 61,412 -13.03%
-
Tax Rate 23.42% 23.25% 21.44% 18.64% 21.09% 22.90% 20.82% -
Total Cost 514,274 499,738 476,024 441,579 468,601 445,868 421,704 14.10%
-
Net Worth 420,868 424,579 411,787 399,384 984,370 326,367 305,377 23.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 10,510 - - - -
Div Payout % - - - 14.08% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 420,868 424,579 411,787 399,384 984,370 326,367 305,377 23.77%
NOSH 420,868 420,375 420,191 420,405 420,671 84,115 84,126 191.65%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.71% 11.23% 11.37% 17.17% 14.16% 13.44% 15.14% -
ROE 11.83% 13.19% 12.82% 18.68% 5.94% 16.61% 20.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 135.34 133.92 127.83 126.81 129.77 612.38 590.68 -62.45%
EPS 11.83 13.32 12.56 17.75 13.91 64.44 73.00 -70.17%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.98 0.95 2.34 3.88 3.63 -57.56%
Adjusted Per Share Value based on latest NOSH - 420,600
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 107.91 106.66 101.76 101.01 103.42 97.59 94.14 9.50%
EPS 9.43 10.61 10.00 14.14 11.08 10.27 11.63 -13.01%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 0.7974 0.8044 0.7802 0.7567 1.865 0.6183 0.5786 23.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.10 1.25 1.30 1.28 1.45 4.57 3.26 -
P/RPS 0.81 0.93 1.02 1.01 1.12 0.75 0.55 29.35%
P/EPS 9.30 9.38 10.35 7.21 10.43 7.09 4.47 62.75%
EY 10.75 10.66 9.66 13.87 9.59 14.10 22.39 -38.60%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 1.10 1.24 1.33 1.35 0.62 1.18 0.90 14.27%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 -
Price 1.37 1.06 1.35 1.35 1.39 5.82 4.59 -
P/RPS 1.01 0.79 1.06 1.06 1.07 0.95 0.78 18.74%
P/EPS 11.58 7.96 10.75 7.61 10.00 9.03 6.29 50.04%
EY 8.63 12.57 9.30 13.15 10.00 11.07 15.90 -33.38%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 1.37 1.05 1.38 1.42 0.59 1.50 1.26 5.72%

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