[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 61.89%
YoY- 280.44%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 411,688 446,697 427,195 409,413 237,960 226,758 221,381 10.88%
PBT 55,963 63,875 54,177 73,452 15,524 -3,288 5,460 47.33%
Tax -11,348 -15,622 -12,688 -15,490 -3,430 -504 -1,172 45.94%
NP 44,615 48,253 41,489 57,962 12,094 -3,792 4,288 47.70%
-
NP to SH 43,748 43,064 37,331 43,876 11,533 -4,215 3,979 49.06%
-
Tax Rate 20.28% 24.46% 23.42% 21.09% 22.09% - 21.47% -
Total Cost 367,073 398,444 385,706 351,451 225,866 230,550 217,093 9.13%
-
Net Worth 621,113 474,786 420,868 984,370 285,170 272,586 204,417 20.32%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 621,113 474,786 420,868 984,370 285,170 272,586 204,417 20.32%
NOSH 424,349 416,479 420,868 420,671 84,121 84,131 84,122 30.92%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.84% 10.80% 9.71% 14.16% 5.08% -1.67% 1.94% -
ROE 7.04% 9.07% 8.87% 4.46% 4.04% -1.55% 1.95% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.76 107.26 101.50 97.32 282.88 269.53 263.16 -15.05%
EPS 10.50 10.34 8.87 10.43 13.71 -5.01 4.73 14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.14 1.00 2.34 3.39 3.24 2.43 -7.82%
Adjusted Per Share Value based on latest NOSH - 420,401
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.18 87.00 83.20 79.74 46.35 44.16 43.12 10.88%
EPS 8.52 8.39 7.27 8.55 2.25 -0.82 0.77 49.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2097 0.9247 0.8197 1.9172 0.5554 0.5309 0.3981 20.33%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.59 1.37 1.10 1.45 1.97 1.00 1.05 -
P/RPS 1.61 1.28 1.08 1.49 0.70 0.37 0.40 26.09%
P/EPS 15.15 13.25 12.40 13.90 14.37 -19.96 22.20 -6.16%
EY 6.60 7.55 8.06 7.19 6.96 -5.01 4.50 6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.20 1.10 0.62 0.58 0.31 0.43 16.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 22/02/16 16/02/15 24/02/14 25/02/13 21/02/12 24/02/11 -
Price 1.65 1.25 1.37 1.39 1.88 1.01 0.93 -
P/RPS 1.67 1.17 1.35 1.43 0.66 0.37 0.35 29.71%
P/EPS 15.72 12.09 15.45 13.33 13.71 -20.16 19.66 -3.65%
EY 6.36 8.27 6.47 7.50 7.29 -4.96 5.09 3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.37 0.59 0.55 0.31 0.38 19.54%

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