[TNLOGIS] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -3.06%
YoY- -62.57%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 604,524 614,400 620,596 657,938 649,509 628,700 563,636 4.76%
PBT 19,114 26,120 31,392 54,629 52,641 47,808 15,120 16.86%
Tax -5,088 -7,560 -8,832 -21,004 -17,986 -16,250 -10,548 -38.41%
NP 14,026 18,560 22,560 33,625 34,654 31,558 4,572 110.70%
-
NP to SH 11,798 15,364 19,440 30,451 31,412 27,450 2,732 164.48%
-
Tax Rate 26.62% 28.94% 28.13% 38.45% 34.17% 33.99% 69.76% -
Total Cost 590,497 595,840 598,036 624,313 614,854 597,142 559,064 3.70%
-
Net Worth 716,221 711,643 747,449 737,803 733,250 659,133 661,656 5.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 716,221 711,643 747,449 737,803 733,250 659,133 661,656 5.40%
NOSH 460,775 460,774 460,345 460,305 460,300 417,173 426,875 5.21%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.32% 3.02% 3.64% 5.11% 5.34% 5.02% 0.81% -
ROE 1.65% 2.16% 2.60% 4.13% 4.28% 4.16% 0.41% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 132.52 134.68 136.17 144.46 142.61 150.70 132.04 0.24%
EPS 2.61 3.58 4.28 7.31 7.53 6.58 0.64 154.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.64 1.62 1.61 1.58 1.55 0.85%
Adjusted Per Share Value based on latest NOSH - 460,305
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 114.53 116.40 117.58 124.65 123.05 119.11 106.78 4.76%
EPS 2.24 2.91 3.68 5.77 5.95 5.20 0.52 164.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3569 1.3483 1.4161 1.3978 1.3892 1.2488 1.2536 5.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.735 0.96 0.98 1.03 1.34 1.54 1.78 -
P/RPS 0.55 0.71 0.72 0.71 0.94 1.02 1.35 -44.95%
P/EPS 28.42 28.50 22.98 15.40 19.43 23.40 278.13 -78.05%
EY 3.52 3.51 4.35 6.49 5.15 4.27 0.36 355.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 0.60 0.64 0.83 0.97 1.15 -44.83%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 26/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 -
Price 0.71 0.835 1.00 1.03 1.16 1.32 1.76 -
P/RPS 0.54 0.62 0.73 0.71 0.81 0.88 1.33 -45.07%
P/EPS 27.45 24.79 23.44 15.40 16.82 20.06 275.00 -78.39%
EY 3.64 4.03 4.27 6.49 5.95 4.98 0.36 365.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.61 0.64 0.72 0.84 1.14 -46.09%

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