[TNLOGIS] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 363.59%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 384,606 340,016 313,865 308,945 307,217 302,663 298,413 18.44%
PBT 49,150 28,486 22,074 17,020 6,095 3,262 23,071 65.64%
Tax -10,564 -6,692 -4,599 -3,364 -2,651 -1,673 -2,362 171.70%
NP 38,586 21,794 17,475 13,656 3,444 1,589 20,709 51.47%
-
NP to SH 30,866 17,345 16,819 12,999 2,804 1,071 20,194 32.72%
-
Tax Rate 21.49% 23.49% 20.83% 19.76% 43.49% 51.29% 10.24% -
Total Cost 346,020 318,222 296,390 295,289 303,773 301,074 277,704 15.80%
-
Net Worth 252,378 252,199 252,296 285,334 279,842 277,591 271,627 -4.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,513 1,513 5,888 5,888 5,888 5,888 5,887 -59.61%
Div Payout % 4.90% 8.72% 35.01% 45.30% 210.00% 549.79% 29.15% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 252,378 252,199 252,296 285,334 279,842 277,591 271,627 -4.78%
NOSH 84,126 84,066 84,098 84,169 84,036 84,118 83,835 0.23%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.03% 6.41% 5.57% 4.42% 1.12% 0.53% 6.94% -
ROE 12.23% 6.88% 6.67% 4.56% 1.00% 0.39% 7.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 457.18 404.46 373.21 367.05 365.57 359.81 355.95 18.17%
EPS 36.69 20.63 20.00 15.44 3.34 1.27 24.09 32.40%
DPS 1.80 1.80 7.00 7.00 7.00 7.00 7.00 -59.59%
NAPS 3.00 3.00 3.00 3.39 3.33 3.30 3.24 -5.00%
Adjusted Per Share Value based on latest NOSH - 84,169
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 74.91 66.22 61.13 60.17 59.84 58.95 58.12 18.45%
EPS 6.01 3.38 3.28 2.53 0.55 0.21 3.93 32.77%
DPS 0.29 0.29 1.15 1.15 1.15 1.15 1.15 -60.11%
NAPS 0.4915 0.4912 0.4914 0.5557 0.545 0.5407 0.529 -4.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.26 2.34 1.97 1.20 0.95 1.08 1.00 -
P/RPS 0.71 0.58 0.53 0.33 0.26 0.30 0.28 86.05%
P/EPS 8.89 11.34 9.85 7.77 28.47 84.83 4.15 66.25%
EY 11.25 8.82 10.15 12.87 3.51 1.18 24.09 -39.83%
DY 0.55 0.77 3.55 5.83 7.37 6.48 7.00 -81.68%
P/NAPS 1.09 0.78 0.66 0.35 0.29 0.33 0.31 131.40%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 21/02/12 -
Price 4.59 2.57 1.88 1.30 1.20 1.03 1.01 -
P/RPS 1.00 0.64 0.50 0.35 0.33 0.29 0.28 133.82%
P/EPS 12.51 12.46 9.40 8.42 35.96 80.90 4.19 107.48%
EY 7.99 8.03 10.64 11.88 2.78 1.24 23.85 -51.79%
DY 0.39 0.70 3.72 5.38 5.83 6.80 6.93 -85.34%
P/NAPS 1.53 0.86 0.63 0.38 0.36 0.31 0.31 190.16%

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