[TNLOGIS] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -46.63%
YoY- 128.03%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 691,002 684,025 664,572 667,648 600,492 575,077 544,070 17.29%
PBT 17,139 12,764 10,014 11,872 21,405 13,125 1,804 349.18%
Tax -10,926 -7,570 -5,520 -4,996 -9,160 -6,472 -4,928 70.11%
NP 6,213 5,193 4,494 6,876 12,245 6,653 -3,124 -
-
NP to SH 5,110 3,816 3,608 6,196 11,610 6,094 -3,676 -
-
Tax Rate 63.75% 59.31% 55.12% 42.08% 42.79% 49.31% 273.17% -
Total Cost 684,789 678,832 660,078 660,772 588,247 568,424 547,194 16.14%
-
Net Worth 791,636 791,636 786,496 791,636 786,496 719,669 683,911 10.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 791,636 791,636 786,496 791,636 786,496 719,669 683,911 10.25%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 460,775 9.48%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.90% 0.76% 0.68% 1.03% 2.04% 1.16% -0.57% -
ROE 0.65% 0.48% 0.46% 0.78% 1.48% 0.85% -0.54% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 134.42 133.07 129.28 129.88 116.82 111.87 121.72 6.84%
EPS 0.99 0.75 0.70 1.20 2.26 1.19 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.53 1.54 1.53 1.40 1.53 0.43%
Adjusted Per Share Value based on latest NOSH - 527,825
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 130.91 129.59 125.91 126.49 113.77 108.95 103.08 17.29%
EPS 0.97 0.72 0.68 1.17 2.20 1.15 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4998 1.4901 1.4998 1.4901 1.3635 1.2957 10.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.725 0.80 0.845 0.835 0.85 0.885 0.39 -
P/RPS 0.54 0.60 0.65 0.64 0.73 0.79 0.32 41.78%
P/EPS 72.93 107.77 120.39 69.28 37.64 74.64 -47.42 -
EY 1.37 0.93 0.83 1.44 2.66 1.34 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.55 0.54 0.56 0.63 0.25 52.38%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 21/02/22 29/11/21 23/08/21 24/05/21 22/02/21 23/11/20 -
Price 0.65 0.74 0.79 0.895 0.815 0.83 0.76 -
P/RPS 0.48 0.56 0.61 0.69 0.70 0.74 0.62 -15.69%
P/EPS 65.39 99.68 112.56 74.25 36.09 70.01 -92.42 -
EY 1.53 1.00 0.89 1.35 2.77 1.43 -1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.52 0.58 0.53 0.59 0.50 -10.98%

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