[TNLOGIS] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -39.82%
YoY- -36.17%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 511,469 313,865 298,413 288,795 265,147 279,110 263,709 11.66%
PBT 86,414 22,074 23,071 8,159 11,071 8,007 8,959 45.84%
Tax -18,752 -4,599 -2,362 -1,368 -699 1,136 4,266 -
NP 67,662 17,475 20,709 6,791 10,372 9,143 13,225 31.23%
-
NP to SH 49,688 16,819 20,194 6,347 9,944 8,786 12,927 25.13%
-
Tax Rate 21.70% 20.83% 10.24% 16.77% 6.31% -14.19% -47.62% -
Total Cost 443,807 296,390 277,704 282,004 254,775 269,967 250,484 9.99%
-
Net Worth 983,738 252,296 271,627 255,150 201,800 195,524 188,452 31.67%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,513 5,888 5,887 5,877 3,372 33 33 89.07%
Div Payout % 3.05% 35.01% 29.15% 92.60% 33.91% 0.38% 0.26% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 983,738 252,296 271,627 255,150 201,800 195,524 188,452 31.67%
NOSH 420,401 84,098 83,835 105,000 84,083 84,642 84,130 30.72%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.23% 5.57% 6.94% 2.35% 3.91% 3.28% 5.01% -
ROE 5.05% 6.67% 7.43% 2.49% 4.93% 4.49% 6.86% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 121.66 373.21 355.95 275.04 315.34 329.75 313.45 -14.58%
EPS 11.82 20.00 24.09 6.04 11.83 10.38 15.37 -4.27%
DPS 0.36 7.00 7.00 5.60 4.00 0.04 0.04 44.17%
NAPS 2.34 3.00 3.24 2.43 2.40 2.31 2.24 0.72%
Adjusted Per Share Value based on latest NOSH - 105,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 99.62 61.13 58.12 56.25 51.64 54.36 51.36 11.66%
EPS 9.68 3.28 3.93 1.24 1.94 1.71 2.52 25.11%
DPS 0.29 1.15 1.15 1.14 0.66 0.01 0.01 75.19%
NAPS 1.916 0.4914 0.529 0.4969 0.393 0.3808 0.367 31.67%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.45 1.97 1.00 1.05 0.81 0.68 1.00 -
P/RPS 1.19 0.53 0.28 0.38 0.26 0.21 0.32 24.44%
P/EPS 12.27 9.85 4.15 17.37 6.85 6.55 6.51 11.13%
EY 8.15 10.15 24.09 5.76 14.60 15.26 15.37 -10.02%
DY 0.25 3.55 7.00 5.33 4.94 0.06 0.04 35.68%
P/NAPS 0.62 0.66 0.31 0.43 0.34 0.29 0.45 5.48%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 23/02/09 27/02/08 -
Price 1.39 1.88 1.01 0.93 0.80 0.67 0.90 -
P/RPS 1.14 0.50 0.28 0.34 0.25 0.20 0.29 25.60%
P/EPS 11.76 9.40 4.19 15.39 6.76 6.45 5.86 12.29%
EY 8.50 10.64 23.85 6.50 14.78 15.49 17.07 -10.96%
DY 0.26 3.72 6.93 6.02 5.00 0.06 0.04 36.57%
P/NAPS 0.59 0.63 0.31 0.38 0.33 0.29 0.40 6.68%

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