[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -82.56%
YoY- -1.02%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 573,428 411,688 272,411 131,090 568,475 446,697 272,808 64.01%
PBT 100,582 55,963 34,235 17,625 105,769 63,875 31,599 116.23%
Tax -17,655 -11,348 -7,061 -3,796 -22,924 -15,622 -8,921 57.56%
NP 82,927 44,615 27,174 13,829 82,845 48,253 22,678 137.16%
-
NP to SH 81,351 43,748 26,493 13,443 77,080 43,064 20,984 146.58%
-
Tax Rate 17.55% 20.28% 20.63% 21.54% 21.67% 24.46% 28.23% -
Total Cost 490,501 367,073 245,237 117,261 485,630 398,444 250,130 56.60%
-
Net Worth 650,171 621,113 604,007 607,640 599,610 474,786 470,474 24.04%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 650,171 621,113 604,007 607,640 599,610 474,786 470,474 24.04%
NOSH 416,776 424,349 416,556 416,191 416,396 416,479 416,349 0.06%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.46% 10.84% 9.98% 10.55% 14.57% 10.80% 8.31% -
ROE 12.51% 7.04% 4.39% 2.21% 12.86% 9.07% 4.46% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 137.59 98.76 65.40 31.50 136.52 107.26 65.52 63.91%
EPS 19.54 10.50 6.36 3.23 18.48 10.34 5.04 146.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.49 1.45 1.46 1.44 1.14 1.13 23.95%
Adjusted Per Share Value based on latest NOSH - 416,191
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 111.68 80.18 53.06 25.53 110.72 87.00 53.13 64.01%
EPS 15.84 8.52 5.16 2.62 15.01 8.39 4.09 146.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2663 1.2097 1.1764 1.1835 1.1678 0.9247 0.9163 24.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.70 1.59 1.70 1.50 1.24 1.37 1.06 -
P/RPS 1.24 1.61 2.60 4.76 0.91 1.28 1.62 -16.30%
P/EPS 8.71 15.15 26.73 46.44 6.70 13.25 21.03 -44.40%
EY 11.48 6.60 3.74 2.15 14.93 7.55 4.75 79.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 1.17 1.03 0.86 1.20 0.94 10.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 20/02/17 28/11/16 29/08/16 30/05/16 22/02/16 24/11/15 -
Price 1.74 1.65 1.60 1.51 1.26 1.25 1.41 -
P/RPS 1.26 1.67 2.45 4.79 0.92 1.17 2.15 -29.94%
P/EPS 8.91 15.72 25.16 46.75 6.81 12.09 27.98 -53.33%
EY 11.22 6.36 3.98 2.14 14.69 8.27 3.57 114.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.11 1.10 1.03 0.87 1.10 1.25 -7.05%

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