[TNLOGIS] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -28.03%
YoY- 85.86%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 557,074 439,617 308,945 296,260 286,473 262,136 278,120 12.26%
PBT 108,835 64,092 17,020 22,232 12,684 6,437 8,747 52.19%
Tax -20,275 -15,149 -3,364 -2,199 -1,691 -802 3,546 -
NP 88,560 48,943 13,656 20,033 10,993 5,635 12,293 38.95%
-
NP to SH 75,516 37,346 12,999 19,603 10,547 5,249 11,969 35.91%
-
Tax Rate 18.63% 23.64% 19.76% 9.89% 13.33% 12.46% -40.54% -
Total Cost 468,514 390,674 295,289 276,227 275,480 256,501 265,827 9.90%
-
Net Worth 424,745 252,304 285,334 275,721 209,562 200,146 197,302 13.62%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 10,515 1,513 5,888 5,887 5,877 3,372 33 161.23%
Div Payout % 13.92% 4.05% 45.30% 30.03% 55.72% 64.24% 0.28% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 424,745 252,304 285,334 275,721 209,562 200,146 197,302 13.62%
NOSH 420,539 84,101 84,169 84,061 84,161 84,095 83,958 30.78%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.90% 11.13% 4.42% 6.76% 3.84% 2.15% 4.42% -
ROE 17.78% 14.80% 4.56% 7.11% 5.03% 2.62% 6.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 132.47 522.72 367.05 352.43 340.38 311.71 331.26 -14.16%
EPS 17.96 44.41 15.44 23.32 12.53 6.24 14.26 3.91%
DPS 2.50 1.80 7.00 7.00 7.00 4.00 0.04 99.14%
NAPS 1.01 3.00 3.39 3.28 2.49 2.38 2.35 -13.12%
Adjusted Per Share Value based on latest NOSH - 84,061
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 105.54 83.29 58.53 56.13 54.27 49.66 52.69 12.26%
EPS 14.31 7.08 2.46 3.71 2.00 0.99 2.27 35.89%
DPS 1.99 0.29 1.12 1.12 1.11 0.64 0.01 141.52%
NAPS 0.8047 0.478 0.5406 0.5224 0.397 0.3792 0.3738 13.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.25 4.57 1.20 1.00 0.90 0.75 0.80 -
P/RPS 0.94 0.87 0.33 0.28 0.26 0.24 0.24 25.53%
P/EPS 6.96 10.29 7.77 4.29 7.18 12.02 5.61 3.65%
EY 14.37 9.72 12.87 23.32 13.92 8.32 17.82 -3.52%
DY 2.00 0.39 5.83 7.00 7.78 5.33 0.05 84.87%
P/NAPS 1.24 1.52 0.35 0.30 0.36 0.32 0.34 24.05%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 18/11/13 26/11/12 24/11/11 25/11/10 25/11/09 25/11/08 -
Price 1.06 5.82 1.30 0.98 0.95 0.75 0.70 -
P/RPS 0.80 1.11 0.35 0.28 0.28 0.24 0.21 24.95%
P/EPS 5.90 13.11 8.42 4.20 7.58 12.02 4.91 3.10%
EY 16.94 7.63 11.88 23.80 13.19 8.32 20.37 -3.02%
DY 2.36 0.31 5.38 7.15 7.37 5.33 0.06 84.36%
P/NAPS 1.05 1.94 0.38 0.30 0.38 0.32 0.30 23.20%

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