[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 36.82%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 544,822 524,360 568,475 595,596 545,616 538,764 618,009 -8.03%
PBT 68,470 70,500 105,769 85,166 63,198 77,488 110,663 -27.32%
Tax -14,122 -15,184 -22,924 -20,829 -17,842 -19,548 -27,920 -36.43%
NP 54,348 55,316 82,845 64,337 45,356 57,940 82,743 -24.38%
-
NP to SH 52,986 53,772 77,080 57,418 41,968 54,328 72,876 -19.09%
-
Tax Rate 20.63% 21.54% 21.67% 24.46% 28.23% 25.23% 25.23% -
Total Cost 490,474 469,044 485,630 531,258 500,260 480,824 535,266 -5.64%
-
Net Worth 604,007 607,640 599,610 474,786 470,474 469,501 458,559 20.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 16,827 -
Div Payout % - - - - - - 23.09% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 604,007 607,640 599,610 474,786 470,474 469,501 458,559 20.10%
NOSH 416,556 416,191 416,396 416,479 416,349 419,197 420,696 -0.65%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.98% 10.55% 14.57% 10.80% 8.31% 10.75% 13.39% -
ROE 8.77% 8.85% 12.86% 12.09% 8.92% 11.57% 15.89% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 130.79 125.99 136.52 143.01 131.05 128.52 146.90 -7.43%
EPS 12.72 12.92 18.48 13.79 10.08 13.00 17.33 -18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.45 1.46 1.44 1.14 1.13 1.12 1.09 20.89%
Adjusted Per Share Value based on latest NOSH - 416,603
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 106.11 102.13 110.72 116.00 106.27 104.93 120.37 -8.04%
EPS 10.32 10.47 15.01 11.18 8.17 10.58 14.19 -19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.28 -
NAPS 1.1764 1.1835 1.1678 0.9247 0.9163 0.9144 0.8931 20.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.70 1.50 1.24 1.37 1.06 1.17 1.13 -
P/RPS 1.30 1.19 0.91 0.96 0.81 0.91 0.77 41.65%
P/EPS 13.36 11.61 6.70 9.94 10.52 9.03 6.52 61.11%
EY 7.48 8.61 14.93 10.06 9.51 11.08 15.33 -37.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.54 -
P/NAPS 1.17 1.03 0.86 1.20 0.94 1.04 1.04 8.14%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 30/05/16 22/02/16 24/11/15 24/08/15 25/05/15 -
Price 1.60 1.51 1.26 1.25 1.41 0.96 1.32 -
P/RPS 1.22 1.20 0.92 0.87 1.08 0.75 0.90 22.41%
P/EPS 12.58 11.69 6.81 9.07 13.99 7.41 7.62 39.55%
EY 7.95 8.56 14.69 11.03 7.15 13.50 13.12 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 1.10 1.03 0.87 1.10 1.25 0.86 1.21 -6.14%

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