[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2023 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 31.39%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 800,252 758,258 753,632 752,636 771,152 727,332 723,185 6.99%
PBT 29,788 68,018 86,936 7,544 5,584 38,446 12,865 75.10%
Tax -14,468 -11,050 -24,084 -2,786 -1,608 -8,265 -9,105 36.20%
NP 15,320 56,968 62,852 4,758 3,976 30,181 3,760 155.32%
-
NP to SH 14,060 56,292 62,228 3,926 2,988 29,327 2,970 182.20%
-
Tax Rate 48.57% 16.25% 27.70% 36.93% 28.80% 21.50% 70.77% -
Total Cost 784,932 701,290 690,780 747,878 767,176 697,151 719,425 5.98%
-
Net Worth 950,979 945,840 935,560 894,438 889,297 894,440 791,630 13.01%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 950,979 945,840 935,560 894,438 889,297 894,440 791,630 13.01%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.91% 7.51% 8.34% 0.63% 0.52% 4.15% 0.52% -
ROE 1.48% 5.95% 6.65% 0.44% 0.34% 3.28% 0.38% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 155.68 147.51 146.61 146.41 150.02 141.49 140.68 6.99%
EPS 2.72 10.95 12.11 0.76 0.60 5.71 0.57 183.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.84 1.82 1.74 1.73 1.74 1.54 13.01%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 151.61 143.66 142.78 142.59 146.10 137.80 137.01 6.99%
EPS 2.66 10.66 11.79 0.74 0.57 5.56 0.56 182.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8017 1.792 1.7725 1.6946 1.6848 1.6946 1.4998 13.01%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.815 0.775 0.70 0.73 0.685 0.725 0.79 -
P/RPS 0.52 0.53 0.48 0.50 0.46 0.51 0.56 -4.82%
P/EPS 29.80 7.08 5.78 95.58 117.84 12.71 136.70 -63.81%
EY 3.36 14.13 17.29 1.05 0.85 7.87 0.73 176.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.38 0.42 0.40 0.42 0.51 -9.38%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 -
Price 0.79 0.795 0.715 0.725 0.76 0.725 0.77 -
P/RPS 0.51 0.54 0.49 0.50 0.51 0.51 0.55 -4.91%
P/EPS 28.88 7.26 5.91 94.93 130.75 12.71 133.24 -63.95%
EY 3.46 13.77 16.93 1.05 0.76 7.87 0.75 177.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.39 0.42 0.44 0.42 0.50 -9.57%

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