[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -23.21%
YoY- -62.44%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 611,148 600,120 589,888 604,524 614,400 620,596 657,938 -4.79%
PBT 12,906 15,556 11,964 19,114 26,120 31,392 54,629 -61.75%
Tax -4,172 -5,068 -11,339 -5,088 -7,560 -8,832 -21,004 -65.92%
NP 8,734 10,488 625 14,026 18,560 22,560 33,625 -59.25%
-
NP to SH 6,490 7,768 -1,374 11,798 15,364 19,440 30,451 -64.28%
-
Tax Rate 32.33% 32.58% 94.78% 26.62% 28.94% 28.13% 38.45% -
Total Cost 602,414 589,632 589,263 590,497 595,840 598,036 624,313 -2.35%
-
Net Worth 691,305 691,305 688,063 716,221 711,643 747,449 737,803 -4.24%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 691,305 691,305 688,063 716,221 711,643 747,449 737,803 -4.24%
NOSH 460,775 460,775 460,775 460,775 460,774 460,345 460,305 0.06%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.43% 1.75% 0.11% 2.32% 3.02% 3.64% 5.11% -
ROE 0.94% 1.12% -0.20% 1.65% 2.16% 2.60% 4.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 134.38 131.95 129.45 132.52 134.68 136.17 144.46 -4.70%
EPS 1.42 1.72 -0.30 2.61 3.58 4.28 7.31 -66.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.51 1.57 1.56 1.64 1.62 -4.15%
Adjusted Per Share Value based on latest NOSH - 460,775
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 115.79 113.70 111.76 114.53 116.40 117.58 124.65 -4.79%
EPS 1.23 1.47 -0.26 2.24 2.91 3.68 5.77 -64.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3097 1.3097 1.3036 1.3569 1.3483 1.4161 1.3978 -4.24%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.475 0.43 0.605 0.735 0.96 0.98 1.03 -
P/RPS 0.35 0.33 0.47 0.55 0.71 0.72 0.71 -37.57%
P/EPS 33.29 25.18 -200.64 28.42 28.50 22.98 15.40 67.10%
EY 3.00 3.97 -0.50 3.52 3.51 4.35 6.49 -40.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.40 0.47 0.62 0.60 0.64 -38.29%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 31/05/19 18/02/19 26/11/18 27/08/18 28/05/18 -
Price 0.455 0.505 0.47 0.71 0.835 1.00 1.03 -
P/RPS 0.34 0.38 0.36 0.54 0.62 0.73 0.71 -38.76%
P/EPS 31.89 29.57 -155.87 27.45 24.79 23.44 15.40 62.39%
EY 3.14 3.38 -0.64 3.64 4.03 4.27 6.49 -38.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.31 0.45 0.54 0.61 0.64 -39.62%

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