[TNLOGIS] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 77.95%
YoY- 1000.78%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 569,198 618,422 543,184 384,606 307,217 296,216 280,276 12.52%
PBT 105,177 107,994 108,227 49,150 6,095 30,368 14,164 39.63%
Tax -20,332 -26,038 -20,202 -10,564 -2,651 -2,703 -2,186 44.96%
NP 84,845 81,956 88,025 38,586 3,444 27,665 11,978 38.54%
-
NP to SH 79,477 73,264 72,462 30,866 2,804 27,239 11,554 37.86%
-
Tax Rate 19.33% 24.11% 18.67% 21.49% 43.49% 8.90% 15.43% -
Total Cost 484,353 536,466 455,159 346,020 303,773 268,551 268,298 10.33%
-
Net Worth 607,640 469,501 411,787 252,378 279,842 275,549 206,594 19.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 16,820 10,515 1,513 5,888 5,887 5,877 -
Div Payout % - 22.96% 14.51% 4.90% 210.00% 21.61% 50.87% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 607,640 469,501 411,787 252,378 279,842 275,549 206,594 19.67%
NOSH 416,191 419,197 420,191 84,126 84,036 82,500 84,324 30.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.91% 13.25% 16.21% 10.03% 1.12% 9.34% 4.27% -
ROE 13.08% 15.60% 17.60% 12.23% 1.00% 9.89% 5.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 136.76 147.53 129.27 457.18 365.57 359.05 332.38 -13.74%
EPS 19.10 17.48 17.25 36.69 3.34 33.02 13.70 5.68%
DPS 0.00 4.00 2.50 1.80 7.00 7.14 7.00 -
NAPS 1.46 1.12 0.98 3.00 3.33 3.34 2.45 -8.25%
Adjusted Per Share Value based on latest NOSH - 84,126
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 110.86 120.45 105.79 74.91 59.84 57.69 54.59 12.52%
EPS 15.48 14.27 14.11 6.01 0.55 5.31 2.25 37.87%
DPS 0.00 3.28 2.05 0.29 1.15 1.15 1.14 -
NAPS 1.1835 0.9144 0.802 0.4915 0.545 0.5367 0.4024 19.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.50 1.17 1.30 3.26 0.95 1.14 0.81 -
P/RPS 1.10 0.79 1.01 0.71 0.26 0.32 0.24 28.85%
P/EPS 7.85 6.69 7.54 8.89 28.47 3.45 5.91 4.84%
EY 12.73 14.94 13.27 11.25 3.51 28.96 16.92 -4.62%
DY 0.00 3.42 1.92 0.55 7.37 6.26 8.64 -
P/NAPS 1.03 1.04 1.33 1.09 0.29 0.34 0.33 20.86%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 18/08/14 19/08/13 23/08/12 19/08/11 20/08/10 -
Price 1.51 0.96 1.35 4.59 1.20 1.12 1.00 -
P/RPS 1.10 0.65 1.04 1.00 0.33 0.31 0.30 24.15%
P/EPS 7.91 5.49 7.83 12.51 35.96 3.39 7.30 1.34%
EY 12.65 18.21 12.77 7.99 2.78 29.48 13.70 -1.31%
DY 0.00 4.17 1.85 0.39 5.83 6.37 7.00 -
P/NAPS 1.03 0.86 1.38 1.53 0.36 0.34 0.41 16.57%

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