[TNLOGIS] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -4.05%
YoY- 135.75%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 543,184 384,606 307,217 296,216 280,276 270,398 269,718 12.36%
PBT 108,227 49,150 6,095 30,368 14,164 3,695 9,376 50.30%
Tax -20,202 -10,564 -2,651 -2,703 -2,186 -1,010 6,411 -
NP 88,025 38,586 3,444 27,665 11,978 2,685 15,787 33.14%
-
NP to SH 72,462 30,866 2,804 27,239 11,554 2,338 15,463 29.34%
-
Tax Rate 18.67% 21.49% 43.49% 8.90% 15.43% 27.33% -68.38% -
Total Cost 455,159 346,020 303,773 268,551 268,298 267,713 253,931 10.21%
-
Net Worth 411,787 252,378 279,842 275,549 206,594 197,052 196,845 13.08%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 10,515 1,513 5,888 5,887 5,877 3,372 33 161.23%
Div Payout % 14.51% 4.90% 210.00% 21.61% 50.87% 144.23% 0.22% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 411,787 252,378 279,842 275,549 206,594 197,052 196,845 13.08%
NOSH 420,191 84,126 84,036 82,500 84,324 84,210 84,122 30.72%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.21% 10.03% 1.12% 9.34% 4.27% 0.99% 5.85% -
ROE 17.60% 12.23% 1.00% 9.89% 5.59% 1.19% 7.86% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 129.27 457.18 365.57 359.05 332.38 321.10 320.63 -14.04%
EPS 17.25 36.69 3.34 33.02 13.70 2.78 18.38 -1.05%
DPS 2.50 1.80 7.00 7.14 7.00 4.00 0.04 99.14%
NAPS 0.98 3.00 3.33 3.34 2.45 2.34 2.34 -13.49%
Adjusted Per Share Value based on latest NOSH - 82,500
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 105.79 74.91 59.84 57.69 54.59 52.66 52.53 12.36%
EPS 14.11 6.01 0.55 5.31 2.25 0.46 3.01 29.35%
DPS 2.05 0.29 1.15 1.15 1.14 0.66 0.01 142.72%
NAPS 0.802 0.4915 0.545 0.5367 0.4024 0.3838 0.3834 13.08%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.30 3.26 0.95 1.14 0.81 0.65 0.88 -
P/RPS 1.01 0.71 0.26 0.32 0.24 0.20 0.27 24.58%
P/EPS 7.54 8.89 28.47 3.45 5.91 23.41 4.79 7.85%
EY 13.27 11.25 3.51 28.96 16.92 4.27 20.89 -7.28%
DY 1.92 0.55 7.37 6.26 8.64 6.15 0.05 83.62%
P/NAPS 1.33 1.09 0.29 0.34 0.33 0.28 0.38 23.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 18/08/14 19/08/13 23/08/12 19/08/11 20/08/10 19/08/09 21/08/08 -
Price 1.35 4.59 1.20 1.12 1.00 0.75 0.80 -
P/RPS 1.04 1.00 0.33 0.31 0.30 0.23 0.25 26.80%
P/EPS 7.83 12.51 35.96 3.39 7.30 27.01 4.35 10.28%
EY 12.77 7.99 2.78 29.48 13.70 3.70 22.98 -9.32%
DY 1.85 0.39 5.83 6.37 7.00 5.33 0.05 82.49%
P/NAPS 1.38 1.53 0.36 0.34 0.41 0.32 0.34 26.28%

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