[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -40.74%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 272,328 204,913 134,298 63,955 275,906 215,672 148,068 50.16%
PBT 14,069 11,370 6,509 1,605 3,980 4,279 4,052 129.46%
Tax -1,959 -1,763 -1,235 -194 -1,493 -2,557 -1,926 1.14%
NP 12,110 9,607 5,274 1,411 2,487 1,722 2,126 219.28%
-
NP to SH 11,586 9,218 4,997 1,280 2,160 1,434 1,908 233.20%
-
Tax Rate 13.92% 15.51% 18.97% 12.09% 37.51% 59.76% 47.53% -
Total Cost 260,218 195,306 129,024 62,544 273,419 213,950 145,942 47.09%
-
Net Worth 204,303 201,854 200,216 197,052 194,898 193,715 197,524 2.27%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,885 - - - 3,360 - - -
Div Payout % 50.80% - - - 155.57% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 204,303 201,854 200,216 197,052 194,898 193,715 197,524 2.27%
NOSH 84,075 84,105 84,124 84,210 84,007 83,859 84,052 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.45% 4.69% 3.93% 2.21% 0.90% 0.80% 1.44% -
ROE 5.67% 4.57% 2.50% 0.65% 1.11% 0.74% 0.97% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 323.91 243.64 159.64 75.95 328.43 257.18 176.16 50.14%
EPS 13.78 10.96 5.94 1.52 2.57 1.71 2.27 233.13%
DPS 7.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.43 2.40 2.38 2.34 2.32 2.31 2.35 2.25%
Adjusted Per Share Value based on latest NOSH - 84,210
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 53.04 39.91 26.16 12.46 53.74 42.01 28.84 50.16%
EPS 2.26 1.80 0.97 0.25 0.42 0.28 0.37 234.51%
DPS 1.15 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.3979 0.3931 0.39 0.3838 0.3796 0.3773 0.3847 2.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.91 0.81 0.75 0.65 0.65 0.68 0.80 -
P/RPS 0.28 0.33 0.47 0.86 0.20 0.26 0.45 -27.13%
P/EPS 6.60 7.39 12.63 42.76 25.28 39.77 35.24 -67.29%
EY 15.14 13.53 7.92 2.34 3.96 2.51 2.84 205.47%
DY 7.69 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.37 0.34 0.32 0.28 0.28 0.29 0.34 5.80%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 23/02/09 25/11/08 -
Price 0.89 0.80 0.75 0.75 0.65 0.67 0.70 -
P/RPS 0.27 0.33 0.47 0.99 0.20 0.26 0.40 -23.06%
P/EPS 6.46 7.30 12.63 49.34 25.28 39.18 30.84 -64.76%
EY 15.48 13.70 7.92 2.03 3.96 2.55 3.24 183.94%
DY 7.87 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.37 0.33 0.32 0.32 0.28 0.29 0.30 15.02%

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