[TNLOGIS] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 90.49%
YoY- 1514.74%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 684,025 664,572 667,648 600,492 575,077 544,070 491,956 24.50%
PBT 12,764 10,014 11,872 21,405 13,125 1,804 -23,040 -
Tax -7,570 -5,520 -4,996 -9,160 -6,472 -4,928 1,140 -
NP 5,193 4,494 6,876 12,245 6,653 -3,124 -21,900 -
-
NP to SH 3,816 3,608 6,196 11,610 6,094 -3,676 -22,108 -
-
Tax Rate 59.31% 55.12% 42.08% 42.79% 49.31% 273.17% - -
Total Cost 678,832 660,078 660,772 588,247 568,424 547,194 513,856 20.33%
-
Net Worth 791,636 786,496 791,636 786,496 719,669 683,911 690,554 9.50%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 791,636 786,496 791,636 786,496 719,669 683,911 690,554 9.50%
NOSH 527,825 527,825 527,825 527,825 527,825 460,775 460,775 9.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.76% 0.68% 1.03% 2.04% 1.16% -0.57% -4.45% -
ROE 0.48% 0.46% 0.78% 1.48% 0.85% -0.54% -3.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 133.07 129.28 129.88 116.82 111.87 121.72 108.29 14.68%
EPS 0.75 0.70 1.20 2.26 1.19 -0.82 -4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.54 1.53 1.40 1.53 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 527,825
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 129.59 125.91 126.49 113.77 108.95 103.08 93.20 24.50%
EPS 0.72 0.68 1.17 2.20 1.15 -0.70 -4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4901 1.4998 1.4901 1.3635 1.2957 1.3083 9.50%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.80 0.845 0.835 0.85 0.885 0.39 0.40 -
P/RPS 0.60 0.65 0.64 0.73 0.79 0.32 0.37 37.90%
P/EPS 107.77 120.39 69.28 37.64 74.64 -47.42 -8.22 -
EY 0.93 0.83 1.44 2.66 1.34 -2.11 -12.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.54 0.56 0.63 0.25 0.26 58.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 23/08/21 24/05/21 22/02/21 23/11/20 24/08/20 -
Price 0.74 0.79 0.895 0.815 0.83 0.76 0.40 -
P/RPS 0.56 0.61 0.69 0.70 0.74 0.62 0.37 31.72%
P/EPS 99.68 112.56 74.25 36.09 70.01 -92.42 -8.22 -
EY 1.00 0.89 1.35 2.77 1.43 -1.08 -12.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.58 0.53 0.59 0.50 0.26 50.32%

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