[TNLOGIS] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 161.81%
YoY- -89.71%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 340,016 313,865 308,945 307,217 302,663 298,413 296,260 9.60%
PBT 28,486 22,074 17,020 6,095 3,262 23,071 22,232 17.95%
Tax -6,692 -4,599 -3,364 -2,651 -1,673 -2,362 -2,199 109.85%
NP 21,794 17,475 13,656 3,444 1,589 20,709 20,033 5.77%
-
NP to SH 17,345 16,819 12,999 2,804 1,071 20,194 19,603 -7.82%
-
Tax Rate 23.49% 20.83% 19.76% 43.49% 51.29% 10.24% 9.89% -
Total Cost 318,222 296,390 295,289 303,773 301,074 277,704 276,227 9.88%
-
Net Worth 252,199 252,296 285,334 279,842 277,591 271,627 275,721 -5.76%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,513 5,888 5,888 5,888 5,888 5,887 5,887 -59.54%
Div Payout % 8.72% 35.01% 45.30% 210.00% 549.79% 29.15% 30.03% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 252,199 252,296 285,334 279,842 277,591 271,627 275,721 -5.76%
NOSH 84,066 84,098 84,169 84,036 84,118 83,835 84,061 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.41% 5.57% 4.42% 1.12% 0.53% 6.94% 6.76% -
ROE 6.88% 6.67% 4.56% 1.00% 0.39% 7.43% 7.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 404.46 373.21 367.05 365.57 359.81 355.95 352.43 9.60%
EPS 20.63 20.00 15.44 3.34 1.27 24.09 23.32 -7.83%
DPS 1.80 7.00 7.00 7.00 7.00 7.00 7.00 -59.52%
NAPS 3.00 3.00 3.39 3.33 3.30 3.24 3.28 -5.77%
Adjusted Per Share Value based on latest NOSH - 84,036
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 66.22 61.13 60.17 59.84 58.95 58.12 57.70 9.60%
EPS 3.38 3.28 2.53 0.55 0.21 3.93 3.82 -7.82%
DPS 0.29 1.15 1.15 1.15 1.15 1.15 1.15 -60.05%
NAPS 0.4912 0.4914 0.5557 0.545 0.5407 0.529 0.537 -5.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.34 1.97 1.20 0.95 1.08 1.00 1.00 -
P/RPS 0.58 0.53 0.33 0.26 0.30 0.28 0.28 62.42%
P/EPS 11.34 9.85 7.77 28.47 84.83 4.15 4.29 91.06%
EY 8.82 10.15 12.87 3.51 1.18 24.09 23.32 -47.67%
DY 0.77 3.55 5.83 7.37 6.48 7.00 7.00 -77.01%
P/NAPS 0.78 0.66 0.35 0.29 0.33 0.31 0.30 88.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 21/02/12 24/11/11 -
Price 2.57 1.88 1.30 1.20 1.03 1.01 0.98 -
P/RPS 0.64 0.50 0.35 0.33 0.29 0.28 0.28 73.43%
P/EPS 12.46 9.40 8.42 35.96 80.90 4.19 4.20 106.32%
EY 8.03 10.64 11.88 2.78 1.24 23.85 23.80 -51.50%
DY 0.70 3.72 5.38 5.83 6.80 6.93 7.15 -78.72%
P/NAPS 0.86 0.63 0.38 0.36 0.31 0.31 0.30 101.66%

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