[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 34.66%
YoY- 214.87%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 221,381 204,913 215,672 202,399 170,312 144,963 129,359 9.36%
PBT 5,460 11,370 4,279 5,345 4,990 2,719 4,804 2.15%
Tax -1,172 -1,763 -2,557 5,420 -1,374 -1,675 -1,753 -6.48%
NP 4,288 9,607 1,722 10,765 3,616 1,044 3,051 5.83%
-
NP to SH 3,979 9,218 1,434 10,526 3,343 951 3,051 4.52%
-
Tax Rate 21.47% 15.51% 59.76% -101.40% 27.54% 61.60% 36.49% -
Total Cost 217,093 195,306 213,950 191,634 166,696 143,919 126,308 9.44%
-
Net Worth 204,417 201,854 193,715 188,324 175,149 86,545 152,549 4.99%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 204,417 201,854 193,715 188,324 175,149 86,545 152,549 4.99%
NOSH 84,122 84,105 83,859 84,073 84,206 86,545 84,750 -0.12%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.94% 4.69% 0.80% 5.32% 2.12% 0.72% 2.36% -
ROE 1.95% 4.57% 0.74% 5.59% 1.91% 1.10% 2.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 263.16 243.64 257.18 240.74 202.26 167.50 152.64 9.49%
EPS 4.73 10.96 1.71 12.52 3.97 1.13 3.60 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.40 2.31 2.24 2.08 1.00 1.80 5.12%
Adjusted Per Share Value based on latest NOSH - 84,130
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 43.12 39.91 42.01 39.42 33.17 28.23 25.19 9.36%
EPS 0.77 1.80 0.28 2.05 0.65 0.19 0.59 4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3981 0.3931 0.3773 0.3668 0.3411 0.1686 0.2971 4.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.05 0.81 0.68 1.00 0.75 0.60 1.18 -
P/RPS 0.40 0.33 0.26 0.42 0.37 0.36 0.77 -10.33%
P/EPS 22.20 7.39 39.77 7.99 18.89 54.60 32.78 -6.28%
EY 4.50 13.53 2.51 12.52 5.29 1.83 3.05 6.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.29 0.45 0.36 0.60 0.66 -6.88%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 08/02/10 23/02/09 27/02/08 27/02/07 22/02/06 24/02/05 -
Price 0.93 0.80 0.67 0.90 0.81 0.69 1.12 -
P/RPS 0.35 0.33 0.26 0.37 0.40 0.41 0.73 -11.52%
P/EPS 19.66 7.30 39.18 7.19 20.40 62.79 31.11 -7.36%
EY 5.09 13.70 2.55 13.91 4.90 1.59 3.21 7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.29 0.40 0.39 0.69 0.62 -7.83%

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