[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 290.39%
YoY- 161.9%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 71,905 272,328 204,913 134,298 63,955 275,906 215,672 -52.01%
PBT 1,700 14,069 11,370 6,509 1,605 3,980 4,279 -46.04%
Tax -421 -1,959 -1,763 -1,235 -194 -1,493 -2,557 -70.05%
NP 1,279 12,110 9,607 5,274 1,411 2,487 1,722 -18.02%
-
NP to SH 1,248 11,586 9,218 4,997 1,280 2,160 1,434 -8.86%
-
Tax Rate 24.76% 13.92% 15.51% 18.97% 12.09% 37.51% 59.76% -
Total Cost 70,626 260,218 195,306 129,024 62,544 273,419 213,950 -52.33%
-
Net Worth 206,594 204,303 201,854 200,216 197,052 194,898 193,715 4.39%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 5,885 - - - 3,360 - -
Div Payout % - 50.80% - - - 155.57% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 206,594 204,303 201,854 200,216 197,052 194,898 193,715 4.39%
NOSH 84,324 84,075 84,105 84,124 84,210 84,007 83,859 0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.78% 4.45% 4.69% 3.93% 2.21% 0.90% 0.80% -
ROE 0.60% 5.67% 4.57% 2.50% 0.65% 1.11% 0.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 85.27 323.91 243.64 159.64 75.95 328.43 257.18 -52.19%
EPS 1.48 13.78 10.96 5.94 1.52 2.57 1.71 -9.20%
DPS 0.00 7.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.45 2.43 2.40 2.38 2.34 2.32 2.31 4.01%
Adjusted Per Share Value based on latest NOSH - 84,095
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.00 53.04 39.91 26.16 12.46 53.74 42.01 -52.02%
EPS 0.24 2.26 1.80 0.97 0.25 0.42 0.28 -9.79%
DPS 0.00 1.15 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.4024 0.3979 0.3931 0.39 0.3838 0.3796 0.3773 4.39%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.91 0.81 0.75 0.65 0.65 0.68 -
P/RPS 0.95 0.28 0.33 0.47 0.86 0.20 0.26 137.79%
P/EPS 54.73 6.60 7.39 12.63 42.76 25.28 39.77 23.79%
EY 1.83 15.14 13.53 7.92 2.34 3.96 2.51 -19.04%
DY 0.00 7.69 0.00 0.00 0.00 6.15 0.00 -
P/NAPS 0.33 0.37 0.34 0.32 0.28 0.28 0.29 9.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 23/02/09 -
Price 1.00 0.89 0.80 0.75 0.75 0.65 0.67 -
P/RPS 1.17 0.27 0.33 0.47 0.99 0.20 0.26 173.31%
P/EPS 67.57 6.46 7.30 12.63 49.34 25.28 39.18 43.95%
EY 1.48 15.48 13.70 7.92 2.03 3.96 2.55 -30.48%
DY 0.00 7.87 0.00 0.00 0.00 6.15 0.00 -
P/NAPS 0.41 0.37 0.33 0.32 0.32 0.28 0.29 26.04%

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