[TNLOGIS] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 22.98%
YoY- 542.82%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 317,280 302,344 295,174 273,217 287,562 269,865 227,082 5.72%
PBT 20,698 -4,384 7,280 15,160 5,705 7,126 6,653 20.80%
Tax -4,573 -672 -1,562 -2,350 -3,409 7,226 -1,832 16.45%
NP 16,125 -5,056 5,717 12,809 2,296 14,353 4,821 22.26%
-
NP to SH 15,377 -5,620 5,305 12,290 1,912 14,034 4,457 22.90%
-
Tax Rate 22.09% - 21.46% 15.50% 59.75% -101.40% 27.54% -
Total Cost 301,154 307,400 289,457 260,408 285,266 255,512 222,261 5.18%
-
Net Worth 285,170 272,586 204,417 201,854 193,715 188,324 175,149 8.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 285,170 272,586 204,417 201,854 193,715 188,324 175,149 8.45%
NOSH 84,121 84,131 84,122 84,105 83,859 84,073 84,206 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.08% -1.67% 1.94% 4.69% 0.80% 5.32% 2.12% -
ROE 5.39% -2.06% 2.60% 6.09% 0.99% 7.45% 2.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 377.17 359.37 350.89 324.85 342.91 320.99 269.67 5.74%
EPS 18.28 -6.68 6.31 14.61 2.28 16.69 5.29 22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.24 2.43 2.40 2.31 2.24 2.08 8.47%
Adjusted Per Share Value based on latest NOSH - 84,083
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 61.80 58.89 57.49 53.21 56.01 52.56 44.23 5.72%
EPS 2.99 -1.09 1.03 2.39 0.37 2.73 0.87 22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5554 0.5309 0.3981 0.3931 0.3773 0.3668 0.3411 8.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.97 1.00 1.05 0.81 0.68 1.00 0.75 -
P/RPS 0.52 0.28 0.30 0.25 0.20 0.31 0.28 10.85%
P/EPS 10.78 -14.97 16.65 5.54 29.82 5.99 14.17 -4.45%
EY 9.28 -6.68 6.01 18.04 3.35 16.69 7.06 4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.31 0.43 0.34 0.29 0.45 0.36 8.26%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 24/02/11 08/02/10 23/02/09 27/02/08 27/02/07 -
Price 1.88 1.01 0.93 0.80 0.67 0.90 0.81 -
P/RPS 0.50 0.28 0.27 0.25 0.20 0.28 0.30 8.87%
P/EPS 10.28 -15.12 14.75 5.47 29.39 5.39 15.30 -6.40%
EY 9.72 -6.61 6.78 18.27 3.40 18.55 6.53 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.31 0.38 0.33 0.29 0.40 0.39 5.89%

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