[TNLOGIS] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 42.77%
YoY- 278.47%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 147,213 134,278 123,721 151,862 133,323 124,228 102,056 27.63%
PBT 21,763 19,439 39,082 28,551 21,155 23,746 12,962 41.21%
Tax -5,413 -4,167 -5,489 -5,206 -5,340 -4,944 -3,262 40.12%
NP 16,350 15,272 33,593 23,345 15,815 18,802 9,700 41.58%
-
NP to SH 14,803 13,194 30,745 16,774 11,749 15,353 5,812 86.39%
-
Tax Rate 24.87% 21.44% 14.04% 18.23% 25.24% 20.82% 25.17% -
Total Cost 130,863 119,006 90,128 128,517 117,508 105,426 92,356 26.12%
-
Net Worth 424,745 411,787 399,570 983,738 326,314 305,377 252,199 41.50%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 10,515 - - - 1,513 -
Div Payout % - - 34.20% - - - 26.04% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 424,745 411,787 399,570 983,738 326,314 305,377 252,199 41.50%
NOSH 420,539 420,191 420,600 420,401 84,101 84,126 84,066 192.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.11% 11.37% 27.15% 15.37% 11.86% 15.14% 9.50% -
ROE 3.49% 3.20% 7.69% 1.71% 3.60% 5.03% 2.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.01 31.96 29.42 36.12 158.53 147.67 121.40 -56.31%
EPS 3.52 3.14 7.31 3.99 13.97 18.25 1.38 86.57%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.80 -
NAPS 1.01 0.98 0.95 2.34 3.88 3.63 3.00 -51.57%
Adjusted Per Share Value based on latest NOSH - 420,401
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.67 26.15 24.10 29.58 25.97 24.20 19.88 27.61%
EPS 2.88 2.57 5.99 3.27 2.29 2.99 1.13 86.47%
DPS 0.00 0.00 2.05 0.00 0.00 0.00 0.29 -
NAPS 0.8273 0.802 0.7782 1.916 0.6356 0.5948 0.4912 41.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.30 1.28 1.45 4.57 3.26 2.34 -
P/RPS 3.57 4.07 4.35 4.01 2.88 2.21 1.93 50.62%
P/EPS 35.51 41.40 17.51 36.34 32.71 17.86 33.85 3.24%
EY 2.82 2.42 5.71 2.75 3.06 5.60 2.95 -2.95%
DY 0.00 0.00 1.95 0.00 0.00 0.00 0.77 -
P/NAPS 1.24 1.33 1.35 0.62 1.18 0.90 0.78 36.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 -
Price 1.06 1.35 1.35 1.39 5.82 4.59 2.57 -
P/RPS 3.03 4.22 4.59 3.85 3.67 3.11 2.12 26.85%
P/EPS 30.11 42.99 18.47 34.84 41.66 25.15 37.17 -13.09%
EY 3.32 2.33 5.41 2.87 2.40 3.98 2.69 15.04%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.70 -
P/NAPS 1.05 1.38 1.42 0.59 1.50 1.26 0.86 14.21%

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