[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 33.34%
YoY- -14.92%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 272,808 134,691 618,009 427,195 281,491 134,278 533,134 -35.99%
PBT 31,599 19,372 110,663 54,177 41,202 19,439 112,534 -57.08%
Tax -8,921 -4,887 -27,920 -12,688 -9,580 -4,167 -20,979 -43.42%
NP 22,678 14,485 82,743 41,489 31,622 15,272 91,555 -60.52%
-
NP to SH 20,984 13,582 72,876 37,331 27,997 13,194 74,621 -57.04%
-
Tax Rate 28.23% 25.23% 25.23% 23.42% 23.25% 21.44% 18.64% -
Total Cost 250,130 120,206 535,266 385,706 249,869 119,006 441,579 -31.51%
-
Net Worth 470,474 469,501 458,559 420,868 424,579 411,787 399,384 11.52%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 16,827 - - - 10,510 -
Div Payout % - - 23.09% - - - 14.08% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 470,474 469,501 458,559 420,868 424,579 411,787 399,384 11.52%
NOSH 416,349 419,197 420,696 420,868 420,375 420,191 420,405 -0.64%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.31% 10.75% 13.39% 9.71% 11.23% 11.37% 17.17% -
ROE 4.46% 2.89% 15.89% 8.87% 6.59% 3.20% 18.68% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 65.52 32.13 146.90 101.50 66.96 31.96 126.81 -35.58%
EPS 5.04 3.25 17.33 8.87 6.66 3.14 17.75 -56.76%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.50 -
NAPS 1.13 1.12 1.09 1.00 1.01 0.98 0.95 12.25%
Adjusted Per Share Value based on latest NOSH - 420,450
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 53.13 26.23 120.37 83.20 54.83 26.15 103.84 -36.00%
EPS 4.09 2.65 14.19 7.27 5.45 2.57 14.53 -57.01%
DPS 0.00 0.00 3.28 0.00 0.00 0.00 2.05 -
NAPS 0.9163 0.9144 0.8931 0.8197 0.8269 0.802 0.7779 11.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.06 1.17 1.13 1.10 1.25 1.30 1.28 -
P/RPS 1.62 3.64 0.77 1.08 1.87 4.07 1.01 36.98%
P/EPS 21.03 36.11 6.52 12.40 18.77 41.40 7.21 104.01%
EY 4.75 2.77 15.33 8.06 5.33 2.42 13.87 -51.01%
DY 0.00 0.00 3.54 0.00 0.00 0.00 1.95 -
P/NAPS 0.94 1.04 1.04 1.10 1.24 1.33 1.35 -21.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 24/08/15 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 -
Price 1.41 0.96 1.32 1.37 1.06 1.35 1.35 -
P/RPS 2.15 2.99 0.90 1.35 1.58 4.22 1.06 60.16%
P/EPS 27.98 29.63 7.62 15.45 15.92 42.99 7.61 138.02%
EY 3.57 3.38 13.12 6.47 6.28 2.33 13.15 -58.03%
DY 0.00 0.00 3.03 0.00 0.00 0.00 1.85 -
P/NAPS 1.25 0.86 1.21 1.37 1.05 1.38 1.42 -8.14%

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