[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 112.19%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 134,691 618,009 427,195 281,491 134,278 533,134 409,413 -52.44%
PBT 19,372 110,663 54,177 41,202 19,439 112,534 73,452 -58.97%
Tax -4,887 -27,920 -12,688 -9,580 -4,167 -20,979 -15,490 -53.75%
NP 14,485 82,743 41,489 31,622 15,272 91,555 57,962 -60.42%
-
NP to SH 13,582 72,876 37,331 27,997 13,194 74,621 43,876 -54.33%
-
Tax Rate 25.23% 25.23% 23.42% 23.25% 21.44% 18.64% 21.09% -
Total Cost 120,206 535,266 385,706 249,869 119,006 441,579 351,451 -51.18%
-
Net Worth 469,501 458,559 420,868 424,579 411,787 399,384 984,370 -39.03%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 16,827 - - - 10,510 - -
Div Payout % - 23.09% - - - 14.08% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 469,501 458,559 420,868 424,579 411,787 399,384 984,370 -39.03%
NOSH 419,197 420,696 420,868 420,375 420,191 420,405 420,671 -0.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.75% 13.39% 9.71% 11.23% 11.37% 17.17% 14.16% -
ROE 2.89% 15.89% 8.87% 6.59% 3.20% 18.68% 4.46% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.13 146.90 101.50 66.96 31.96 126.81 97.32 -52.32%
EPS 3.25 17.33 8.87 6.66 3.14 17.75 10.43 -54.13%
DPS 0.00 4.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.12 1.09 1.00 1.01 0.98 0.95 2.34 -38.89%
Adjusted Per Share Value based on latest NOSH - 420,539
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.23 120.37 83.20 54.83 26.15 103.84 79.74 -52.44%
EPS 2.65 14.19 7.27 5.45 2.57 14.53 8.55 -54.29%
DPS 0.00 3.28 0.00 0.00 0.00 2.05 0.00 -
NAPS 0.9144 0.8931 0.8197 0.8269 0.802 0.7779 1.9172 -39.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.17 1.13 1.10 1.25 1.30 1.28 1.45 -
P/RPS 3.64 0.77 1.08 1.87 4.07 1.01 1.49 81.68%
P/EPS 36.11 6.52 12.40 18.77 41.40 7.21 13.90 89.30%
EY 2.77 15.33 8.06 5.33 2.42 13.87 7.19 -47.14%
DY 0.00 3.54 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 1.04 1.04 1.10 1.24 1.33 1.35 0.62 41.30%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 -
Price 0.96 1.32 1.37 1.06 1.35 1.35 1.39 -
P/RPS 2.99 0.90 1.35 1.58 4.22 1.06 1.43 63.73%
P/EPS 29.63 7.62 15.45 15.92 42.99 7.61 13.33 70.57%
EY 3.38 13.12 6.47 6.28 2.33 13.15 7.50 -41.30%
DY 0.00 3.03 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.86 1.21 1.37 1.05 1.38 1.42 0.59 28.64%

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