[TNLOGIS] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 50.18%
YoY- 330.22%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 550,916 557,074 543,184 533,134 511,469 439,617 384,606 26.98%
PBT 93,259 108,835 108,227 112,534 86,414 64,092 49,150 53.08%
Tax -18,177 -20,275 -20,202 -20,979 -18,752 -15,149 -10,564 43.44%
NP 75,082 88,560 88,025 91,555 67,662 48,943 38,586 55.67%
-
NP to SH 68,076 75,516 72,462 74,621 49,688 37,346 30,866 69.19%
-
Tax Rate 19.49% 18.63% 18.67% 18.64% 21.70% 23.64% 21.49% -
Total Cost 475,834 468,514 455,159 441,579 443,807 390,674 346,020 23.59%
-
Net Worth 420,450 424,745 411,787 399,570 983,738 252,304 252,378 40.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 10,515 10,515 10,515 10,515 1,513 1,513 1,513 262.89%
Div Payout % 15.45% 13.92% 14.51% 14.09% 3.05% 4.05% 4.90% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 420,450 424,745 411,787 399,570 983,738 252,304 252,378 40.40%
NOSH 420,450 420,539 420,191 420,600 420,401 84,101 84,126 191.46%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.63% 15.90% 16.21% 17.17% 13.23% 11.13% 10.03% -
ROE 16.19% 17.78% 17.60% 18.68% 5.05% 14.80% 12.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 131.03 132.47 129.27 126.76 121.66 522.72 457.18 -56.43%
EPS 16.19 17.96 17.25 17.74 11.82 44.41 36.69 -41.95%
DPS 2.50 2.50 2.50 2.50 0.36 1.80 1.80 24.40%
NAPS 1.00 1.01 0.98 0.95 2.34 3.00 3.00 -51.82%
Adjusted Per Share Value based on latest NOSH - 420,600
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 104.37 105.54 102.91 101.01 96.90 83.29 72.87 26.97%
EPS 12.90 14.31 13.73 14.14 9.41 7.08 5.85 69.17%
DPS 1.99 1.99 1.99 1.99 0.29 0.29 0.29 259.84%
NAPS 0.7966 0.8047 0.7802 0.757 1.8638 0.478 0.4781 40.41%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.10 1.25 1.30 1.28 1.45 4.57 3.26 -
P/RPS 0.84 0.94 1.01 1.01 1.19 0.87 0.71 11.82%
P/EPS 6.79 6.96 7.54 7.21 12.27 10.29 8.89 -16.40%
EY 14.72 14.37 13.27 13.86 8.15 9.72 11.25 19.57%
DY 2.27 2.00 1.92 1.95 0.25 0.39 0.55 156.63%
P/NAPS 1.10 1.24 1.33 1.35 0.62 1.52 1.09 0.60%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 -
Price 1.37 1.06 1.35 1.35 1.39 5.82 4.59 -
P/RPS 1.05 0.80 1.04 1.07 1.14 1.11 1.00 3.29%
P/EPS 8.46 5.90 7.83 7.61 11.76 13.11 12.51 -22.90%
EY 11.82 16.94 12.77 13.14 8.50 7.63 7.99 29.73%
DY 1.82 2.36 1.85 1.85 0.26 0.31 0.39 178.47%
P/NAPS 1.37 1.05 1.38 1.42 0.59 1.94 1.53 -7.08%

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