[TNLOGIS] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -2537.88%
YoY- -221.96%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 562,982 515,102 315,900 303,336 296,910 268,596 296,136 11.29%
PBT 82,404 89,802 18,590 -8,926 10,248 13,018 8,104 47.16%
Tax -19,160 -20,568 -3,654 -272 -1,934 -2,470 -3,852 30.63%
NP 63,244 69,234 14,936 -9,198 8,314 10,548 4,252 56.78%
-
NP to SH 55,994 54,204 14,202 -9,654 7,916 9,994 3,816 56.43%
-
Tax Rate 23.25% 22.90% 19.66% - 18.87% 18.97% 47.53% -
Total Cost 499,738 445,868 300,964 312,534 288,596 258,048 291,884 9.37%
-
Net Worth 424,579 326,367 285,217 275,828 209,244 200,216 197,524 13.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 424,579 326,367 285,217 275,828 209,244 200,216 197,524 13.59%
NOSH 420,375 84,115 84,135 84,094 84,033 84,124 84,052 30.75%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.23% 13.44% 4.73% -3.03% 2.80% 3.93% 1.44% -
ROE 13.19% 16.61% 4.98% -3.50% 3.78% 4.99% 1.93% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.92 612.38 375.47 360.71 353.32 319.28 352.32 -14.88%
EPS 13.32 64.44 16.88 -11.48 9.42 11.88 4.54 19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 3.88 3.39 3.28 2.49 2.38 2.35 -13.12%
Adjusted Per Share Value based on latest NOSH - 84,061
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 109.65 100.32 61.53 59.08 57.83 52.31 57.68 11.29%
EPS 10.91 10.56 2.77 -1.88 1.54 1.95 0.74 56.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8269 0.6357 0.5555 0.5372 0.4075 0.39 0.3847 13.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.25 4.57 1.20 1.00 0.90 0.75 0.80 -
P/RPS 0.93 0.75 0.32 0.28 0.25 0.23 0.23 26.20%
P/EPS 9.38 7.09 7.11 -8.71 9.55 6.31 17.62 -9.97%
EY 10.66 14.10 14.07 -11.48 10.47 15.84 5.67 11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.18 0.35 0.30 0.36 0.32 0.34 24.05%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 18/11/13 26/11/12 24/11/11 25/11/10 25/11/09 25/11/08 -
Price 1.06 5.82 1.30 0.98 0.95 0.75 0.70 -
P/RPS 0.79 0.95 0.35 0.27 0.27 0.23 0.20 25.71%
P/EPS 7.96 9.03 7.70 -8.54 10.08 6.31 15.42 -10.43%
EY 12.57 11.07 12.98 -11.71 9.92 15.84 6.49 11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.50 0.38 0.30 0.38 0.32 0.30 23.20%

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