[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -24.84%
YoY- -86.38%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 134,298 63,955 275,906 215,672 148,068 69,463 265,837 -36.54%
PBT 6,509 1,605 3,980 4,279 4,052 1,890 9,073 -19.84%
Tax -1,235 -194 -1,493 -2,557 -1,926 -677 9,113 -
NP 5,274 1,411 2,487 1,722 2,126 1,213 18,186 -56.15%
-
NP to SH 4,997 1,280 2,160 1,434 1,908 1,102 17,878 -57.21%
-
Tax Rate 18.97% 12.09% 37.51% 59.76% 47.53% 35.82% -100.44% -
Total Cost 129,024 62,544 273,419 213,950 145,942 68,250 247,651 -35.22%
-
Net Worth 200,216 197,052 194,898 193,715 197,524 196,845 195,104 1.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 3,360 - - - 33 -
Div Payout % - - 155.57% - - - 0.19% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,216 197,052 194,898 193,715 197,524 196,845 195,104 1.73%
NOSH 84,124 84,210 84,007 83,859 84,052 84,122 84,096 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.93% 2.21% 0.90% 0.80% 1.44% 1.75% 6.84% -
ROE 2.50% 0.65% 1.11% 0.74% 0.97% 0.56% 9.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 159.64 75.95 328.43 257.18 176.16 82.57 316.11 -36.55%
EPS 5.94 1.52 2.57 1.71 2.27 1.31 21.26 -57.22%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.04 -
NAPS 2.38 2.34 2.32 2.31 2.35 2.34 2.32 1.71%
Adjusted Per Share Value based on latest NOSH - 84,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.16 12.46 53.74 42.01 28.84 13.53 51.78 -36.54%
EPS 0.97 0.25 0.42 0.28 0.37 0.21 3.48 -57.29%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.01 -
NAPS 0.39 0.3838 0.3796 0.3773 0.3847 0.3834 0.38 1.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.75 0.65 0.65 0.68 0.80 0.88 0.83 -
P/RPS 0.47 0.86 0.20 0.26 0.45 1.07 0.26 48.34%
P/EPS 12.63 42.76 25.28 39.77 35.24 67.18 3.90 118.73%
EY 7.92 2.34 3.96 2.51 2.84 1.49 25.61 -54.23%
DY 0.00 0.00 6.15 0.00 0.00 0.00 0.05 -
P/NAPS 0.32 0.28 0.28 0.29 0.34 0.38 0.36 -7.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 19/08/09 22/05/09 23/02/09 25/11/08 21/08/08 28/05/08 -
Price 0.75 0.75 0.65 0.67 0.70 0.80 0.80 -
P/RPS 0.47 0.99 0.20 0.26 0.40 0.97 0.25 52.26%
P/EPS 12.63 49.34 25.28 39.18 30.84 61.07 3.76 124.12%
EY 7.92 2.03 3.96 2.55 3.24 1.64 26.57 -55.34%
DY 0.00 0.00 6.15 0.00 0.00 0.00 0.05 -
P/NAPS 0.32 0.32 0.28 0.29 0.30 0.34 0.34 -3.95%

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