[TNLOGIS] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -94.7%
YoY- -96.23%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 313,865 308,945 307,217 302,663 298,413 296,260 296,216 3.91%
PBT 22,074 17,020 6,095 3,262 23,071 22,232 30,368 -19.07%
Tax -4,599 -3,364 -2,651 -1,673 -2,362 -2,199 -2,703 42.29%
NP 17,475 13,656 3,444 1,589 20,709 20,033 27,665 -26.27%
-
NP to SH 16,819 12,999 2,804 1,071 20,194 19,603 27,239 -27.38%
-
Tax Rate 20.83% 19.76% 43.49% 51.29% 10.24% 9.89% 8.90% -
Total Cost 296,390 295,289 303,773 301,074 277,704 276,227 268,551 6.76%
-
Net Worth 252,296 285,334 279,842 277,591 271,627 275,721 275,549 -5.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,888 5,888 5,888 5,888 5,887 5,887 5,887 0.01%
Div Payout % 35.01% 45.30% 210.00% 549.79% 29.15% 30.03% 21.61% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 252,296 285,334 279,842 277,591 271,627 275,721 275,549 -5.68%
NOSH 84,098 84,169 84,036 84,118 83,835 84,061 82,500 1.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.57% 4.42% 1.12% 0.53% 6.94% 6.76% 9.34% -
ROE 6.67% 4.56% 1.00% 0.39% 7.43% 7.11% 9.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 373.21 367.05 365.57 359.81 355.95 352.43 359.05 2.60%
EPS 20.00 15.44 3.34 1.27 24.09 23.32 33.02 -28.30%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.14 -1.30%
NAPS 3.00 3.39 3.33 3.30 3.24 3.28 3.34 -6.87%
Adjusted Per Share Value based on latest NOSH - 84,118
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 61.13 60.17 59.84 58.95 58.12 57.70 57.69 3.91%
EPS 3.28 2.53 0.55 0.21 3.93 3.82 5.31 -27.36%
DPS 1.15 1.15 1.15 1.15 1.15 1.15 1.15 0.00%
NAPS 0.4914 0.5557 0.545 0.5407 0.529 0.537 0.5367 -5.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.97 1.20 0.95 1.08 1.00 1.00 1.14 -
P/RPS 0.53 0.33 0.26 0.30 0.28 0.28 0.32 39.77%
P/EPS 9.85 7.77 28.47 84.83 4.15 4.29 3.45 100.61%
EY 10.15 12.87 3.51 1.18 24.09 23.32 28.96 -50.13%
DY 3.55 5.83 7.37 6.48 7.00 7.00 6.26 -31.36%
P/NAPS 0.66 0.35 0.29 0.33 0.31 0.30 0.34 55.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 23/08/12 29/05/12 21/02/12 24/11/11 19/08/11 -
Price 1.88 1.30 1.20 1.03 1.01 0.98 1.12 -
P/RPS 0.50 0.35 0.33 0.29 0.28 0.28 0.31 37.33%
P/EPS 9.40 8.42 35.96 80.90 4.19 4.20 3.39 96.76%
EY 10.64 11.88 2.78 1.24 23.85 23.80 29.48 -49.15%
DY 3.72 5.38 5.83 6.80 6.93 7.15 6.37 -30.01%
P/NAPS 0.63 0.38 0.36 0.31 0.31 0.30 0.34 50.57%

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