[TNLOGIS] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 8.24%
YoY- -84.88%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 307,217 296,216 280,276 270,398 269,718 244,076 207,874 6.72%
PBT 6,095 30,368 14,164 3,695 9,376 9,912 -5,644 -
Tax -2,651 -2,703 -2,186 -1,010 6,411 -192 -1,330 12.17%
NP 3,444 27,665 11,978 2,685 15,787 9,720 -6,974 -
-
NP to SH 2,804 27,239 11,554 2,338 15,463 9,374 -7,189 -
-
Tax Rate 43.49% 8.90% 15.43% 27.33% -68.38% 1.94% - -
Total Cost 303,773 268,551 268,298 267,713 253,931 234,356 214,848 5.93%
-
Net Worth 279,842 275,549 206,594 197,052 196,845 179,539 179,061 7.71%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,888 5,887 5,877 3,372 33 33 160,171 -42.30%
Div Payout % 210.00% 21.61% 50.87% 144.23% 0.22% 0.36% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 279,842 275,549 206,594 197,052 196,845 179,539 179,061 7.71%
NOSH 84,036 82,500 84,324 84,210 84,122 81,981 86,923 -0.56%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.12% 9.34% 4.27% 0.99% 5.85% 3.98% -3.35% -
ROE 1.00% 9.89% 5.59% 1.19% 7.86% 5.22% -4.01% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 365.57 359.05 332.38 321.10 320.63 297.72 239.15 7.32%
EPS 3.34 33.02 13.70 2.78 18.38 11.43 -8.27 -
DPS 7.00 7.14 7.00 4.00 0.04 0.04 184.27 -41.99%
NAPS 3.33 3.34 2.45 2.34 2.34 2.19 2.06 8.32%
Adjusted Per Share Value based on latest NOSH - 84,210
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 59.84 57.69 54.59 52.66 52.53 47.54 40.49 6.72%
EPS 0.55 5.31 2.25 0.46 3.01 1.83 -1.40 -
DPS 1.15 1.15 1.14 0.66 0.01 0.01 31.20 -42.28%
NAPS 0.545 0.5367 0.4024 0.3838 0.3834 0.3497 0.3488 7.71%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.95 1.14 0.81 0.65 0.88 0.95 0.65 -
P/RPS 0.26 0.32 0.24 0.20 0.27 0.32 0.27 -0.62%
P/EPS 28.47 3.45 5.91 23.41 4.79 8.31 -7.86 -
EY 3.51 28.96 16.92 4.27 20.89 12.04 -12.72 -
DY 7.37 6.26 8.64 6.15 0.05 0.04 283.49 -45.54%
P/NAPS 0.29 0.34 0.33 0.28 0.38 0.43 0.32 -1.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 19/08/11 20/08/10 19/08/09 21/08/08 27/08/07 30/08/06 -
Price 1.20 1.12 1.00 0.75 0.80 0.99 0.62 -
P/RPS 0.33 0.31 0.30 0.23 0.25 0.33 0.26 4.04%
P/EPS 35.96 3.39 7.30 27.01 4.35 8.66 -7.50 -
EY 2.78 29.48 13.70 3.70 22.98 11.55 -13.34 -
DY 5.83 6.37 7.00 5.33 0.05 0.04 297.21 -48.03%
P/NAPS 0.36 0.34 0.41 0.32 0.34 0.45 0.30 3.08%

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