[TNLOGIS] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 3.13%
YoY- 1519.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 572,799 618,009 533,134 340,016 302,663 293,037 272,326 13.18%
PBT 106,924 108,061 112,534 28,486 3,262 31,819 14,069 40.17%
Tax -21,423 -25,318 -20,979 -6,692 -1,673 -3,030 -1,959 48.93%
NP 85,501 82,743 91,555 21,794 1,589 28,789 12,110 38.46%
-
NP to SH 79,616 72,876 74,621 17,345 1,071 28,388 11,586 37.84%
-
Tax Rate 20.04% 23.43% 18.64% 23.49% 51.29% 9.52% 13.92% -
Total Cost 487,298 535,266 441,579 318,222 301,074 264,248 260,216 11.01%
-
Net Worth 599,469 420,523 399,570 252,199 277,591 280,902 204,016 19.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 16,820 10,515 1,513 5,888 5,887 5,877 -
Div Payout % - 23.08% 14.09% 8.72% 549.79% 20.74% 50.73% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 599,469 420,523 399,570 252,199 277,591 280,902 204,016 19.65%
NOSH 416,298 420,523 420,600 84,066 84,118 84,102 83,957 30.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.93% 13.39% 17.17% 6.41% 0.53% 9.82% 4.45% -
ROE 13.28% 17.33% 18.68% 6.88% 0.39% 10.11% 5.68% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 137.59 146.96 126.76 404.46 359.81 348.43 324.36 -13.30%
EPS 19.12 17.33 17.74 20.63 1.27 33.75 13.80 5.57%
DPS 0.00 4.00 2.50 1.80 7.00 7.00 7.00 -
NAPS 1.44 1.00 0.95 3.00 3.30 3.34 2.43 -8.34%
Adjusted Per Share Value based on latest NOSH - 84,066
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 108.52 117.09 101.01 64.42 57.34 55.52 51.59 13.18%
EPS 15.08 13.81 14.14 3.29 0.20 5.38 2.20 37.78%
DPS 0.00 3.19 1.99 0.29 1.12 1.12 1.11 -
NAPS 1.1357 0.7967 0.757 0.4778 0.5259 0.5322 0.3865 19.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.24 1.13 1.28 2.34 1.08 0.865 0.91 -
P/RPS 0.90 0.77 1.01 0.58 0.30 0.25 0.28 21.46%
P/EPS 6.48 6.52 7.21 11.34 84.83 2.56 6.59 -0.27%
EY 15.42 15.34 13.86 8.82 1.18 39.02 15.16 0.28%
DY 0.00 3.54 1.95 0.77 6.48 8.09 7.69 -
P/NAPS 0.86 1.13 1.35 0.78 0.33 0.26 0.37 15.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 27/05/14 29/05/13 29/05/12 27/05/11 01/06/10 -
Price 1.26 1.32 1.35 2.57 1.03 0.98 0.89 -
P/RPS 0.92 0.90 1.07 0.64 0.29 0.28 0.27 22.64%
P/EPS 6.59 7.62 7.61 12.46 80.90 2.90 6.45 0.35%
EY 15.18 13.13 13.14 8.03 1.24 34.44 15.51 -0.35%
DY 0.00 3.03 1.85 0.70 6.80 7.14 7.87 -
P/NAPS 0.87 1.32 1.42 0.86 0.31 0.29 0.37 15.30%

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