[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -81.36%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 568,475 446,697 272,808 134,691 618,009 427,195 281,491 59.70%
PBT 105,769 63,875 31,599 19,372 110,663 54,177 41,202 87.37%
Tax -22,924 -15,622 -8,921 -4,887 -27,920 -12,688 -9,580 78.80%
NP 82,845 48,253 22,678 14,485 82,743 41,489 31,622 89.93%
-
NP to SH 77,080 43,064 20,984 13,582 72,876 37,331 27,997 96.31%
-
Tax Rate 21.67% 24.46% 28.23% 25.23% 25.23% 23.42% 23.25% -
Total Cost 485,630 398,444 250,130 120,206 535,266 385,706 249,869 55.67%
-
Net Worth 599,610 474,786 470,474 469,501 458,559 420,868 424,579 25.84%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 16,827 - - -
Div Payout % - - - - 23.09% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 599,610 474,786 470,474 469,501 458,559 420,868 424,579 25.84%
NOSH 416,396 416,479 416,349 419,197 420,696 420,868 420,375 -0.63%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.57% 10.80% 8.31% 10.75% 13.39% 9.71% 11.23% -
ROE 12.86% 9.07% 4.46% 2.89% 15.89% 8.87% 6.59% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 136.52 107.26 65.52 32.13 146.90 101.50 66.96 60.71%
EPS 18.48 10.34 5.04 3.25 17.33 8.87 6.66 97.34%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.44 1.14 1.13 1.12 1.09 1.00 1.01 26.64%
Adjusted Per Share Value based on latest NOSH - 419,197
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 107.70 84.63 51.69 25.52 117.09 80.93 53.33 59.70%
EPS 14.60 8.16 3.98 2.57 13.81 7.07 5.30 96.38%
DPS 0.00 0.00 0.00 0.00 3.19 0.00 0.00 -
NAPS 1.136 0.8995 0.8913 0.8895 0.8688 0.7974 0.8044 25.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.24 1.37 1.06 1.17 1.13 1.10 1.25 -
P/RPS 0.91 1.28 1.62 3.64 0.77 1.08 1.87 -38.10%
P/EPS 6.70 13.25 21.03 36.11 6.52 12.40 18.77 -49.64%
EY 14.93 7.55 4.75 2.77 15.33 8.06 5.33 98.58%
DY 0.00 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 0.86 1.20 0.94 1.04 1.04 1.10 1.24 -21.63%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 22/02/16 24/11/15 24/08/15 25/05/15 16/02/15 24/11/14 -
Price 1.26 1.25 1.41 0.96 1.32 1.37 1.06 -
P/RPS 0.92 1.17 2.15 2.99 0.90 1.35 1.58 -30.24%
P/EPS 6.81 12.09 27.98 29.63 7.62 15.45 15.92 -43.19%
EY 14.69 8.27 3.57 3.38 13.12 6.47 6.28 76.12%
DY 0.00 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.87 1.10 1.25 0.86 1.21 1.37 1.05 -11.77%

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