[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -16.45%
YoY- -57.76%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 491,956 603,038 615,282 611,148 600,120 589,888 604,524 -12.84%
PBT -23,040 12,517 14,018 12,906 15,556 11,964 19,114 -
Tax 1,140 -10,334 -5,185 -4,172 -5,068 -11,339 -5,088 -
NP -21,900 2,183 8,833 8,734 10,488 625 14,026 -
-
NP to SH -22,108 719 6,712 6,490 7,768 -1,374 11,798 -
-
Tax Rate - 82.56% 36.99% 32.33% 32.58% 94.78% 26.62% -
Total Cost 513,856 600,855 606,449 602,414 589,632 589,263 590,497 -8.85%
-
Net Worth 690,554 695,097 695,097 691,305 691,305 688,063 716,221 -2.40%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 690,554 695,097 695,097 691,305 691,305 688,063 716,221 -2.40%
NOSH 460,775 460,775 460,775 460,775 460,775 460,775 460,775 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -4.45% 0.36% 1.44% 1.43% 1.75% 0.11% 2.32% -
ROE -3.20% 0.10% 0.97% 0.94% 1.12% -0.20% 1.65% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 108.29 132.74 135.43 134.38 131.95 129.45 132.52 -12.60%
EPS -4.88 0.16 1.48 1.42 1.72 -0.30 2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.53 1.52 1.52 1.51 1.57 -2.13%
Adjusted Per Share Value based on latest NOSH - 460,775
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 93.20 114.25 116.57 115.79 113.70 111.76 114.53 -12.84%
EPS -4.19 0.14 1.27 1.23 1.47 -0.26 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3083 1.3169 1.3169 1.3097 1.3097 1.3036 1.3569 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.40 0.32 0.505 0.475 0.43 0.605 0.735 -
P/RPS 0.37 0.24 0.37 0.35 0.33 0.47 0.55 -23.24%
P/EPS -8.22 202.20 34.18 33.29 25.18 -200.64 28.42 -
EY -12.17 0.49 2.93 3.00 3.97 -0.50 3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.33 0.31 0.28 0.40 0.47 -32.63%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 22/06/20 24/02/20 25/11/19 26/08/19 31/05/19 18/02/19 -
Price 0.40 0.41 0.44 0.455 0.505 0.47 0.71 -
P/RPS 0.37 0.31 0.32 0.34 0.38 0.36 0.54 -22.29%
P/EPS -8.22 259.07 29.78 31.89 29.57 -155.87 27.45 -
EY -12.17 0.39 3.36 3.14 3.38 -0.64 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.29 0.30 0.33 0.31 0.45 -30.65%

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