[TNLOGIS] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 164.16%
YoY- 738.05%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 123,721 151,862 133,323 124,228 102,056 80,010 78,312 35.68%
PBT 39,082 28,551 21,155 23,746 12,962 6,229 6,213 241.14%
Tax -5,489 -5,206 -5,340 -4,944 -3,262 -1,603 -755 275.74%
NP 33,593 23,345 15,815 18,802 9,700 4,626 5,458 236.22%
-
NP to SH 30,745 16,774 11,749 15,353 5,812 4,432 5,269 224.46%
-
Tax Rate 14.04% 18.23% 25.24% 20.82% 25.17% 25.73% 12.15% -
Total Cost 90,128 128,517 117,508 105,426 92,356 75,384 72,854 15.25%
-
Net Worth 399,570 983,738 326,314 305,377 252,199 285,094 285,334 25.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,515 - - - 1,513 - - -
Div Payout % 34.20% - - - 26.04% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 399,570 983,738 326,314 305,377 252,199 285,094 285,334 25.19%
NOSH 420,600 420,401 84,101 84,126 84,066 84,098 84,169 192.57%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 27.15% 15.37% 11.86% 15.14% 9.50% 5.78% 6.97% -
ROE 7.69% 1.71% 3.60% 5.03% 2.30% 1.55% 1.85% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.42 36.12 158.53 147.67 121.40 95.14 93.04 -53.61%
EPS 7.31 3.99 13.97 18.25 1.38 5.27 6.26 10.90%
DPS 2.50 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.95 2.34 3.88 3.63 3.00 3.39 3.39 -57.20%
Adjusted Per Share Value based on latest NOSH - 84,126
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 24.10 29.58 25.97 24.20 19.88 15.58 15.25 35.71%
EPS 5.99 3.27 2.29 2.99 1.13 0.86 1.03 223.73%
DPS 2.05 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.7782 1.916 0.6356 0.5948 0.4912 0.5553 0.5557 25.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.28 1.45 4.57 3.26 2.34 1.97 1.20 -
P/RPS 4.35 4.01 2.88 2.21 1.93 2.07 1.29 125.03%
P/EPS 17.51 36.34 32.71 17.86 33.85 37.38 19.17 -5.86%
EY 5.71 2.75 3.06 5.60 2.95 2.68 5.22 6.16%
DY 1.95 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 1.35 0.62 1.18 0.90 0.78 0.58 0.35 146.15%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 -
Price 1.35 1.39 5.82 4.59 2.57 1.88 1.30 -
P/RPS 4.59 3.85 3.67 3.11 2.12 1.98 1.40 120.85%
P/EPS 18.47 34.84 41.66 25.15 37.17 35.67 20.77 -7.53%
EY 5.41 2.87 2.40 3.98 2.69 2.80 4.82 8.01%
DY 1.85 0.00 0.00 0.00 0.70 0.00 0.00 -
P/NAPS 1.42 0.59 1.50 1.26 0.86 0.55 0.38 141.00%

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