[TNLOGIS] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 39.47%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 649,509 628,700 563,636 573,428 548,917 544,822 524,360 15.29%
PBT 52,641 47,808 15,120 100,582 74,617 68,470 70,500 -17.65%
Tax -17,986 -16,250 -10,548 -17,655 -15,130 -14,122 -15,184 11.91%
NP 34,654 31,558 4,572 82,927 59,486 54,348 55,316 -26.72%
-
NP to SH 31,412 27,450 2,732 81,351 58,330 52,986 53,772 -30.05%
-
Tax Rate 34.17% 33.99% 69.76% 17.55% 20.28% 20.63% 21.54% -
Total Cost 614,854 597,142 559,064 490,501 489,430 490,474 469,044 19.71%
-
Net Worth 733,250 659,133 661,656 650,171 621,113 604,007 607,640 13.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 733,250 659,133 661,656 650,171 621,113 604,007 607,640 13.30%
NOSH 460,300 417,173 426,875 416,776 424,349 416,556 416,191 6.92%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.34% 5.02% 0.81% 14.46% 10.84% 9.98% 10.55% -
ROE 4.28% 4.16% 0.41% 12.51% 9.39% 8.77% 8.85% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 142.61 150.70 132.04 137.59 131.68 130.79 125.99 8.58%
EPS 7.53 6.58 0.64 19.54 14.00 12.72 12.92 -30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.58 1.55 1.56 1.49 1.45 1.46 6.71%
Adjusted Per Share Value based on latest NOSH - 411,114
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 123.05 119.11 106.78 108.64 104.00 103.22 99.34 15.29%
EPS 5.95 5.20 0.52 15.41 11.05 10.04 10.19 -30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3892 1.2488 1.2536 1.2318 1.1767 1.1443 1.1512 13.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.34 1.54 1.78 1.70 1.59 1.70 1.50 -
P/RPS 0.94 1.02 1.35 1.24 1.21 1.30 1.19 -14.51%
P/EPS 19.43 23.40 278.13 8.71 11.36 13.36 11.61 40.82%
EY 5.15 4.27 0.36 11.48 8.80 7.48 8.61 -28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 1.15 1.09 1.07 1.17 1.03 -13.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 28/08/17 29/05/17 20/02/17 28/11/16 29/08/16 -
Price 1.16 1.32 1.76 1.74 1.65 1.60 1.51 -
P/RPS 0.81 0.88 1.33 1.26 1.25 1.22 1.20 -22.99%
P/EPS 16.82 20.06 275.00 8.91 11.79 12.58 11.69 27.36%
EY 5.95 4.98 0.36 11.22 8.48 7.95 8.56 -21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 1.14 1.12 1.11 1.10 1.03 -21.18%

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