[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 71.06%
YoY- 1750.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 340,016 237,960 157,950 79,638 302,663 226,758 151,668 71.20%
PBT 28,486 15,524 9,295 3,082 3,262 -3,288 -4,463 -
Tax -6,692 -3,430 -1,827 -1,072 -1,673 -504 -136 1239.62%
NP 21,794 12,094 7,468 2,010 1,589 -3,792 -4,599 -
-
NP to SH 17,345 11,533 7,101 1,832 1,071 -4,215 -4,827 -
-
Tax Rate 23.49% 22.09% 19.66% 34.78% 51.29% - - -
Total Cost 318,222 225,866 150,482 77,628 301,074 230,550 156,267 60.59%
-
Net Worth 58,030 285,170 285,217 279,842 277,414 272,586 275,828 -64.59%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,513 - - - 5,884 - - -
Div Payout % 8.73% - - - 549.44% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 58,030 285,170 285,217 279,842 277,414 272,586 275,828 -64.59%
NOSH 84,102 84,121 84,135 84,036 84,065 84,131 84,094 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.41% 5.08% 4.73% 2.52% 0.53% -1.67% -3.03% -
ROE 29.89% 4.04% 2.49% 0.65% 0.39% -1.55% -1.75% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 404.29 282.88 187.73 94.77 360.03 269.53 180.36 71.19%
EPS 4.12 13.71 8.44 2.18 1.27 -5.01 -5.74 -
DPS 1.80 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 0.69 3.39 3.39 3.33 3.30 3.24 3.28 -64.59%
Adjusted Per Share Value based on latest NOSH - 84,036
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 66.22 46.35 30.76 15.51 58.95 44.16 29.54 71.20%
EPS 3.38 2.25 1.38 0.36 0.21 -0.82 -0.94 -
DPS 0.29 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 0.113 0.5554 0.5555 0.545 0.5403 0.5309 0.5372 -64.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.34 1.97 1.20 0.95 1.08 1.00 1.00 -
P/RPS 0.58 0.70 0.64 1.00 0.30 0.37 0.55 3.60%
P/EPS 11.35 14.37 14.22 43.58 84.77 -19.96 -17.42 -
EY 8.81 6.96 7.03 2.29 1.18 -5.01 -5.74 -
DY 0.77 0.00 0.00 0.00 6.48 0.00 0.00 -
P/NAPS 3.39 0.58 0.35 0.29 0.33 0.31 0.30 402.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 21/02/12 24/11/11 -
Price 2.57 1.88 1.30 1.20 1.03 1.01 0.98 -
P/RPS 0.64 0.66 0.69 1.27 0.29 0.37 0.54 11.98%
P/EPS 12.46 13.71 15.40 55.05 80.85 -20.16 -17.07 -
EY 8.02 7.29 6.49 1.82 1.24 -4.96 -5.86 -
DY 0.70 0.00 0.00 0.00 6.80 0.00 0.00 -
P/NAPS 3.72 0.55 0.38 0.36 0.31 0.31 0.30 434.91%

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