[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -26.97%
YoY- -22.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 752,636 771,152 727,332 723,185 709,724 711,468 691,002 5.85%
PBT 7,544 5,584 38,446 12,865 14,368 10,608 17,139 -42.10%
Tax -2,786 -1,608 -8,265 -9,105 -9,642 -8,608 -10,926 -59.75%
NP 4,758 3,976 30,181 3,760 4,726 2,000 6,213 -16.28%
-
NP to SH 3,926 2,988 29,327 2,970 4,068 1,528 5,110 -16.10%
-
Tax Rate 36.93% 28.80% 21.50% 70.77% 67.11% 81.15% 63.75% -
Total Cost 747,878 767,176 697,151 719,425 704,998 709,468 684,789 6.04%
-
Net Worth 894,438 889,297 894,440 791,630 791,632 791,636 791,636 8.47%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 894,438 889,297 894,440 791,630 791,632 791,636 791,636 8.47%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.63% 0.52% 4.15% 0.52% 0.67% 0.28% 0.90% -
ROE 0.44% 0.34% 3.28% 0.38% 0.51% 0.19% 0.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 146.41 150.02 141.49 140.68 138.07 138.40 134.42 5.85%
EPS 0.76 0.60 5.71 0.57 0.80 0.28 0.99 -16.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.73 1.74 1.54 1.54 1.54 1.54 8.47%
Adjusted Per Share Value based on latest NOSH - 527,825
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 142.59 146.10 137.80 137.01 134.46 134.79 130.91 5.85%
EPS 0.74 0.57 5.56 0.56 0.77 0.29 0.97 -16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6946 1.6848 1.6946 1.4998 1.4998 1.4998 1.4998 8.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.73 0.685 0.725 0.79 0.60 0.64 0.725 -
P/RPS 0.50 0.46 0.51 0.56 0.43 0.46 0.54 -4.99%
P/EPS 95.58 117.84 12.71 136.70 75.82 215.31 72.93 19.73%
EY 1.05 0.85 7.87 0.73 1.32 0.46 1.37 -16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.42 0.51 0.39 0.42 0.47 -7.21%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.725 0.76 0.725 0.77 0.68 0.62 0.65 -
P/RPS 0.50 0.51 0.51 0.55 0.49 0.45 0.48 2.75%
P/EPS 94.93 130.75 12.71 133.24 85.93 208.58 65.39 28.18%
EY 1.05 0.76 7.87 0.75 1.16 0.48 1.53 -22.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.42 0.50 0.44 0.40 0.42 0.00%

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