[TNLOGIS] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 3.13%
YoY- 1519.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 511,469 439,617 384,606 340,016 313,865 308,945 307,217 40.33%
PBT 86,414 64,092 49,150 28,486 22,074 17,020 6,095 482.96%
Tax -18,752 -15,149 -10,564 -6,692 -4,599 -3,364 -2,651 267.17%
NP 67,662 48,943 38,586 21,794 17,475 13,656 3,444 624.15%
-
NP to SH 49,688 37,346 30,866 17,345 16,819 12,999 2,804 576.14%
-
Tax Rate 21.70% 23.64% 21.49% 23.49% 20.83% 19.76% 43.49% -
Total Cost 443,807 390,674 346,020 318,222 296,390 295,289 303,773 28.66%
-
Net Worth 983,738 252,304 252,378 252,199 252,296 285,334 279,842 130.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,513 1,513 1,513 1,513 5,888 5,888 5,888 -59.48%
Div Payout % 3.05% 4.05% 4.90% 8.72% 35.01% 45.30% 210.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 983,738 252,304 252,378 252,199 252,296 285,334 279,842 130.66%
NOSH 420,401 84,101 84,126 84,066 84,098 84,169 84,036 191.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.23% 11.13% 10.03% 6.41% 5.57% 4.42% 1.12% -
ROE 5.05% 14.80% 12.23% 6.88% 6.67% 4.56% 1.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 121.66 522.72 457.18 404.46 373.21 367.05 365.57 -51.88%
EPS 11.82 44.41 36.69 20.63 20.00 15.44 3.34 131.69%
DPS 0.36 1.80 1.80 1.80 7.00 7.00 7.00 -86.09%
NAPS 2.34 3.00 3.00 3.00 3.00 3.39 3.33 -20.90%
Adjusted Per Share Value based on latest NOSH - 84,066
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.62 85.62 74.91 66.22 61.13 60.17 59.84 40.33%
EPS 9.68 7.27 6.01 3.38 3.28 2.53 0.55 573.08%
DPS 0.29 0.29 0.29 0.29 1.15 1.15 1.15 -59.98%
NAPS 1.916 0.4914 0.4915 0.4912 0.4914 0.5557 0.545 130.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.45 4.57 3.26 2.34 1.97 1.20 0.95 -
P/RPS 1.19 0.87 0.71 0.58 0.53 0.33 0.26 174.90%
P/EPS 12.27 10.29 8.89 11.34 9.85 7.77 28.47 -42.85%
EY 8.15 9.72 11.25 8.82 10.15 12.87 3.51 75.07%
DY 0.25 0.39 0.55 0.77 3.55 5.83 7.37 -89.45%
P/NAPS 0.62 1.52 1.09 0.78 0.66 0.35 0.29 65.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 -
Price 1.39 5.82 4.59 2.57 1.88 1.30 1.20 -
P/RPS 1.14 1.11 1.00 0.64 0.50 0.35 0.33 128.00%
P/EPS 11.76 13.11 12.51 12.46 9.40 8.42 35.96 -52.43%
EY 8.50 7.63 7.99 8.03 10.64 11.88 2.78 110.23%
DY 0.26 0.31 0.39 0.70 3.72 5.38 5.83 -87.35%
P/NAPS 0.59 1.94 1.53 0.86 0.63 0.38 0.36 38.88%

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