[TNLOGIS] QoQ Annualized Quarter Result on 30-Jun-2023 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -89.81%
YoY- 95.55%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 758,258 753,632 752,636 771,152 727,332 723,185 709,724 4.50%
PBT 68,018 86,936 7,544 5,584 38,446 12,865 14,368 181.67%
Tax -11,050 -24,084 -2,786 -1,608 -8,265 -9,105 -9,642 9.50%
NP 56,968 62,852 4,758 3,976 30,181 3,760 4,726 424.92%
-
NP to SH 56,292 62,228 3,926 2,988 29,327 2,970 4,068 475.46%
-
Tax Rate 16.25% 27.70% 36.93% 28.80% 21.50% 70.77% 67.11% -
Total Cost 701,290 690,780 747,878 767,176 697,151 719,425 704,998 -0.35%
-
Net Worth 945,840 935,560 894,438 889,297 894,440 791,630 791,632 12.58%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 945,840 935,560 894,438 889,297 894,440 791,630 791,632 12.58%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.51% 8.34% 0.63% 0.52% 4.15% 0.52% 0.67% -
ROE 5.95% 6.65% 0.44% 0.34% 3.28% 0.38% 0.51% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 147.51 146.61 146.41 150.02 141.49 140.68 138.07 4.50%
EPS 10.95 12.11 0.76 0.60 5.71 0.57 0.80 471.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.82 1.74 1.73 1.74 1.54 1.54 12.58%
Adjusted Per Share Value based on latest NOSH - 527,825
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 143.66 142.78 142.59 146.10 137.80 137.01 134.46 4.50%
EPS 10.66 11.79 0.74 0.57 5.56 0.56 0.77 475.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.792 1.7725 1.6946 1.6848 1.6946 1.4998 1.4998 12.58%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.775 0.70 0.73 0.685 0.725 0.79 0.60 -
P/RPS 0.53 0.48 0.50 0.46 0.51 0.56 0.43 14.94%
P/EPS 7.08 5.78 95.58 117.84 12.71 136.70 75.82 -79.38%
EY 14.13 17.29 1.05 0.85 7.87 0.73 1.32 385.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.42 0.40 0.42 0.51 0.39 5.05%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 -
Price 0.795 0.715 0.725 0.76 0.725 0.77 0.68 -
P/RPS 0.54 0.49 0.50 0.51 0.51 0.55 0.49 6.68%
P/EPS 7.26 5.91 94.93 130.75 12.71 133.24 85.93 -80.71%
EY 13.77 16.93 1.05 0.76 7.87 0.75 1.16 419.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.42 0.44 0.42 0.50 0.44 -1.51%

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