[TNLOGIS] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 161.81%
YoY- -89.71%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 618,422 543,184 384,606 307,217 296,216 280,276 270,398 14.77%
PBT 107,994 108,227 49,150 6,095 30,368 14,164 3,695 75.46%
Tax -26,038 -20,202 -10,564 -2,651 -2,703 -2,186 -1,010 71.83%
NP 81,956 88,025 38,586 3,444 27,665 11,978 2,685 76.73%
-
NP to SH 73,264 72,462 30,866 2,804 27,239 11,554 2,338 77.51%
-
Tax Rate 24.11% 18.67% 21.49% 43.49% 8.90% 15.43% 27.33% -
Total Cost 536,466 455,159 346,020 303,773 268,551 268,298 267,713 12.27%
-
Net Worth 469,501 411,787 252,378 279,842 275,549 206,594 197,052 15.56%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 16,820 10,515 1,513 5,888 5,887 5,877 3,372 30.69%
Div Payout % 22.96% 14.51% 4.90% 210.00% 21.61% 50.87% 144.23% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 469,501 411,787 252,378 279,842 275,549 206,594 197,052 15.56%
NOSH 419,197 420,191 84,126 84,036 82,500 84,324 84,210 30.65%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.25% 16.21% 10.03% 1.12% 9.34% 4.27% 0.99% -
ROE 15.60% 17.60% 12.23% 1.00% 9.89% 5.59% 1.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 147.53 129.27 457.18 365.57 359.05 332.38 321.10 -12.15%
EPS 17.48 17.25 36.69 3.34 33.02 13.70 2.78 35.83%
DPS 4.00 2.50 1.80 7.00 7.14 7.00 4.00 0.00%
NAPS 1.12 0.98 3.00 3.33 3.34 2.45 2.34 -11.55%
Adjusted Per Share Value based on latest NOSH - 84,036
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 120.45 105.79 74.91 59.84 57.69 54.59 52.66 14.77%
EPS 14.27 14.11 6.01 0.55 5.31 2.25 0.46 77.21%
DPS 3.28 2.05 0.29 1.15 1.15 1.14 0.66 30.61%
NAPS 0.9144 0.802 0.4915 0.545 0.5367 0.4024 0.3838 15.56%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.17 1.30 3.26 0.95 1.14 0.81 0.65 -
P/RPS 0.79 1.01 0.71 0.26 0.32 0.24 0.20 25.71%
P/EPS 6.69 7.54 8.89 28.47 3.45 5.91 23.41 -18.83%
EY 14.94 13.27 11.25 3.51 28.96 16.92 4.27 23.20%
DY 3.42 1.92 0.55 7.37 6.26 8.64 6.15 -9.31%
P/NAPS 1.04 1.33 1.09 0.29 0.34 0.33 0.28 24.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 18/08/14 19/08/13 23/08/12 19/08/11 20/08/10 19/08/09 -
Price 0.96 1.35 4.59 1.20 1.12 1.00 0.75 -
P/RPS 0.65 1.04 1.00 0.33 0.31 0.30 0.23 18.89%
P/EPS 5.49 7.83 12.51 35.96 3.39 7.30 27.01 -23.31%
EY 18.21 12.77 7.99 2.78 29.48 13.70 3.70 30.40%
DY 4.17 1.85 0.39 5.83 6.37 7.00 5.33 -4.00%
P/NAPS 0.86 1.38 1.53 0.36 0.34 0.41 0.32 17.90%

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