[TNLOGIS] YoY 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- 13.56%
YoY- 990.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
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 80,010 75,090 72,937 70,615 67,604 66,614 58,715 5.28%
PBT 6,229 1,175 336 4,861 227 967 3,178 11.85%
Tax -1,603 -368 -205 -528 -631 1,779 -609 17.48%
NP 4,626 807 131 4,333 -404 2,746 2,569 10.28%
-
NP to SH 4,432 612 21 4,221 -474 2,709 2,472 10.20%
-
Tax Rate 25.73% 31.32% 61.01% 10.86% 277.97% -183.97% 19.16% -
Total Cost 75,384 74,283 72,806 66,282 68,008 63,868 56,146 5.02%
-
Net Worth 285,094 271,627 255,150 201,800 195,524 188,452 174,889 8.47%
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 285,094 271,627 255,150 201,800 195,524 188,452 174,889 8.47%
NOSH 84,098 83,835 105,000 84,083 84,642 84,130 84,081 0.00%
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 5.78% 1.07% 0.18% 6.14% -0.60% 4.12% 4.38% -
ROE 1.55% 0.23% 0.01% 2.09% -0.24% 1.44% 1.41% -
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 95.14 89.57 69.46 83.98 79.87 79.18 69.83 5.28%
EPS 5.27 0.73 0.02 5.02 -0.56 3.22 2.94 10.20%
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 15.58 14.63 14.21 13.75 13.17 12.97 11.44 5.27%
EPS 0.86 0.12 0.00 0.82 -0.09 0.53 0.48 10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5553 0.529 0.4969 0.393 0.3808 0.367 0.3406 8.47%
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 2.07 1.12 1.51 0.96 0.85 1.26 1.07 11.61%
P/EPS 37.38 136.99 5,250.00 16.14 -121.43 31.06 25.51 6.56%
EY 2.68 0.73 0.02 6.20 -0.82 3.22 3.92 -6.13%
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 1.98 1.13 1.34 0.95 0.84 1.14 1.16 9.31%
P/EPS 35.67 138.36 4,650.00 15.94 -119.64 27.95 27.55 4.39%
EY 2.80 0.72 0.02 6.27 -0.84 3.58 3.63 -4.23%
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