[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 0.53%
YoY- -56.83%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 151,668 75,084 293,036 221,381 148,455 71,905 272,328 -32.28%
PBT -4,463 249 31,819 5,460 5,124 1,700 14,069 -
Tax -136 -94 -3,030 -1,172 -967 -421 -1,959 -83.08%
NP -4,599 155 28,789 4,288 4,157 1,279 12,110 -
-
NP to SH -4,827 99 28,388 3,979 3,958 1,248 11,586 -
-
Tax Rate - 37.75% 9.52% 21.47% 18.87% 24.76% 13.92% -
Total Cost 156,267 74,929 264,247 217,093 144,298 70,626 260,218 -28.79%
-
Net Worth 275,828 275,549 280,911 204,417 209,244 206,594 204,303 22.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,887 - - - 5,885 -
Div Payout % - - 20.74% - - - 50.80% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 275,828 275,549 280,911 204,417 209,244 206,594 204,303 22.13%
NOSH 84,094 82,500 84,105 84,122 84,033 84,324 84,075 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.03% 0.21% 9.82% 1.94% 2.80% 1.78% 4.45% -
ROE -1.75% 0.04% 10.11% 1.95% 1.89% 0.60% 5.67% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 180.36 91.01 348.42 263.16 176.66 85.27 323.91 -32.29%
EPS -5.74 0.12 33.75 4.73 4.71 1.48 13.78 -
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 3.28 3.34 3.34 2.43 2.49 2.45 2.43 22.11%
Adjusted Per Share Value based on latest NOSH - 105,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.54 14.62 57.07 43.12 28.91 14.00 53.04 -32.28%
EPS -0.94 0.02 5.53 0.77 0.77 0.24 2.26 -
DPS 0.00 0.00 1.15 0.00 0.00 0.00 1.15 -
NAPS 0.5372 0.5367 0.5471 0.3981 0.4075 0.4024 0.3979 22.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.14 0.865 1.05 0.90 0.81 0.91 -
P/RPS 0.55 1.25 0.25 0.40 0.51 0.95 0.28 56.78%
P/EPS -17.42 950.00 2.56 22.20 19.11 54.73 6.60 -
EY -5.74 0.11 39.02 4.50 5.23 1.83 15.14 -
DY 0.00 0.00 8.09 0.00 0.00 0.00 7.69 -
P/NAPS 0.30 0.34 0.26 0.43 0.36 0.33 0.37 -13.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 19/08/11 27/05/11 24/02/11 25/11/10 20/08/10 01/06/10 -
Price 0.98 1.12 0.98 0.93 0.95 1.00 0.89 -
P/RPS 0.54 1.23 0.28 0.35 0.54 1.17 0.27 58.67%
P/EPS -17.07 933.33 2.90 19.66 20.17 67.57 6.46 -
EY -5.86 0.11 34.44 5.09 4.96 1.48 15.48 -
DY 0.00 0.00 7.14 0.00 0.00 0.00 7.87 -
P/NAPS 0.30 0.34 0.29 0.38 0.38 0.41 0.37 -13.03%

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