[TNLOGIS] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -30.24%
YoY- -1.02%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 573,428 548,917 544,822 524,360 568,475 595,596 545,616 3.36%
PBT 100,582 74,617 68,470 70,500 105,769 85,166 63,198 36.27%
Tax -17,655 -15,130 -14,122 -15,184 -22,924 -20,829 -17,842 -0.69%
NP 82,927 59,486 54,348 55,316 82,845 64,337 45,356 49.46%
-
NP to SH 81,351 58,330 52,986 53,772 77,080 57,418 41,968 55.40%
-
Tax Rate 17.55% 20.28% 20.63% 21.54% 21.67% 24.46% 28.23% -
Total Cost 490,501 489,430 490,474 469,044 485,630 531,258 500,260 -1.30%
-
Net Worth 650,171 621,113 604,007 607,640 599,610 474,786 470,474 24.04%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 650,171 621,113 604,007 607,640 599,610 474,786 470,474 24.04%
NOSH 416,776 424,349 416,556 416,191 416,396 416,479 416,349 0.06%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.46% 10.84% 9.98% 10.55% 14.57% 10.80% 8.31% -
ROE 12.51% 9.39% 8.77% 8.85% 12.86% 12.09% 8.92% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 137.59 131.68 130.79 125.99 136.52 143.01 131.05 3.29%
EPS 19.54 14.00 12.72 12.92 18.48 13.79 10.08 55.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.49 1.45 1.46 1.44 1.14 1.13 23.95%
Adjusted Per Share Value based on latest NOSH - 416,191
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 108.64 104.00 103.22 99.34 107.70 112.84 103.37 3.36%
EPS 15.41 11.05 10.04 10.19 14.60 10.88 7.95 55.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2318 1.1767 1.1443 1.1512 1.136 0.8995 0.8913 24.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.70 1.59 1.70 1.50 1.24 1.37 1.06 -
P/RPS 1.24 1.21 1.30 1.19 0.91 0.96 0.81 32.79%
P/EPS 8.71 11.36 13.36 11.61 6.70 9.94 10.52 -11.81%
EY 11.48 8.80 7.48 8.61 14.93 10.06 9.51 13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 1.17 1.03 0.86 1.20 0.94 10.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 20/02/17 28/11/16 29/08/16 30/05/16 22/02/16 24/11/15 -
Price 1.74 1.65 1.60 1.51 1.26 1.25 1.41 -
P/RPS 1.26 1.25 1.22 1.20 0.92 0.87 1.08 10.81%
P/EPS 8.91 11.79 12.58 11.69 6.81 9.07 13.99 -25.95%
EY 11.22 8.48 7.95 8.56 14.69 11.03 7.15 35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.11 1.10 1.03 0.87 1.10 1.25 -7.05%

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