[TNLOGIS] YoY 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- 42.77%
YoY- 278.47%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 139,277 173,890 145,704 151,862 80,010 75,090 72,937 11.37%
PBT 21,728 33,052 12,975 28,551 6,229 1,175 336 100.21%
Tax -4,286 -7,477 -3,108 -5,206 -1,603 -368 -205 65.90%
NP 17,442 25,575 9,867 23,345 4,626 807 131 125.80%
-
NP to SH 17,256 22,080 9,334 16,774 4,432 612 21 205.73%
-
Tax Rate 19.73% 22.62% 23.95% 18.23% 25.73% 31.32% 61.01% -
Total Cost 121,835 148,315 135,837 128,517 75,384 74,283 72,806 8.95%
-
Net Worth 621,113 474,928 420,450 983,738 285,094 271,627 255,150 15.96%
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 621,113 474,928 420,450 983,738 285,094 271,627 255,150 15.96%
NOSH 424,349 416,603 420,450 420,401 84,098 83,835 105,000 26.18%
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 12.52% 14.71% 6.77% 15.37% 5.78% 1.07% 0.18% -
ROE 2.78% 4.65% 2.22% 1.71% 1.55% 0.23% 0.01% -
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 33.41 41.74 34.65 36.12 95.14 89.57 69.46 -11.47%
EPS 4.20 5.30 2.22 3.99 5.27 0.73 0.02 143.60%
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 27.13 33.87 28.38 29.58 15.58 14.63 14.21 11.36%
EPS 3.36 4.30 1.82 3.27 0.86 0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2097 0.925 0.8189 1.916 0.5553 0.529 0.4969 15.96%
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 4.76 3.28 3.17 4.01 2.07 1.12 1.51 21.06%
P/EPS 38.41 25.85 49.55 36.34 37.38 136.99 5,250.00 -55.90%
EY 2.60 3.87 2.02 2.75 2.68 0.73 0.02 124.90%
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 4.94 2.99 3.95 3.85 1.98 1.13 1.34 24.26%
P/EPS 39.86 23.58 61.71 34.84 35.67 138.36 4,650.00 -54.72%
EY 2.51 4.24 1.62 2.87 2.80 0.72 0.02 123.59%
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