[TNLOGIS] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 34.24%
YoY- 5.77%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 548,917 544,822 524,360 568,475 595,596 545,616 538,764 1.24%
PBT 74,617 68,470 70,500 105,769 85,166 63,198 77,488 -2.47%
Tax -15,130 -14,122 -15,184 -22,924 -20,829 -17,842 -19,548 -15.63%
NP 59,486 54,348 55,316 82,845 64,337 45,356 57,940 1.76%
-
NP to SH 58,330 52,986 53,772 77,080 57,418 41,968 54,328 4.82%
-
Tax Rate 20.28% 20.63% 21.54% 21.67% 24.46% 28.23% 25.23% -
Total Cost 489,430 490,474 469,044 485,630 531,258 500,260 480,824 1.18%
-
Net Worth 621,113 604,007 607,640 599,610 474,786 470,474 469,501 20.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 621,113 604,007 607,640 599,610 474,786 470,474 469,501 20.40%
NOSH 424,349 416,556 416,191 416,396 416,479 416,349 419,197 0.81%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.84% 9.98% 10.55% 14.57% 10.80% 8.31% 10.75% -
ROE 9.39% 8.77% 8.85% 12.86% 12.09% 8.92% 11.57% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 131.68 130.79 125.99 136.52 143.01 131.05 128.52 1.62%
EPS 14.00 12.72 12.92 18.48 13.79 10.08 13.00 5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.45 1.46 1.44 1.14 1.13 1.12 20.85%
Adjusted Per Share Value based on latest NOSH - 416,298
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 104.00 103.22 99.34 107.70 112.84 103.37 102.07 1.25%
EPS 11.05 10.04 10.19 14.60 10.88 7.95 10.29 4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1767 1.1443 1.1512 1.136 0.8995 0.8913 0.8895 20.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.59 1.70 1.50 1.24 1.37 1.06 1.17 -
P/RPS 1.21 1.30 1.19 0.91 0.96 0.81 0.91 20.81%
P/EPS 11.36 13.36 11.61 6.70 9.94 10.52 9.03 16.45%
EY 8.80 7.48 8.61 14.93 10.06 9.51 11.08 -14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.17 1.03 0.86 1.20 0.94 1.04 1.90%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 28/11/16 29/08/16 30/05/16 22/02/16 24/11/15 24/08/15 -
Price 1.65 1.60 1.51 1.26 1.25 1.41 0.96 -
P/RPS 1.25 1.22 1.20 0.92 0.87 1.08 0.75 40.35%
P/EPS 11.79 12.58 11.69 6.81 9.07 13.99 7.41 36.09%
EY 8.48 7.95 8.56 14.69 11.03 7.15 13.50 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.03 0.87 1.10 1.25 0.86 18.45%

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