[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -84.04%
YoY- 611.57%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 589,888 453,393 307,200 155,149 657,938 487,132 314,350 52.19%
PBT 11,964 14,336 13,060 7,848 54,629 39,481 23,904 -36.98%
Tax -11,339 -3,816 -3,780 -2,208 -21,004 -13,490 -8,125 24.90%
NP 625 10,520 9,280 5,640 33,625 25,991 15,779 -88.40%
-
NP to SH -1,374 8,849 7,682 4,860 30,451 23,559 13,725 -
-
Tax Rate 94.78% 26.62% 28.94% 28.13% 38.45% 34.17% 33.99% -
Total Cost 589,263 442,873 297,920 149,509 624,313 461,141 298,571 57.40%
-
Net Worth 688,063 716,221 711,643 747,449 737,803 733,250 659,133 2.90%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 688,063 716,221 711,643 747,449 737,803 733,250 659,133 2.90%
NOSH 460,775 460,775 460,774 460,345 460,305 460,300 417,173 6.85%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.11% 2.32% 3.02% 3.64% 5.11% 5.34% 5.02% -
ROE -0.20% 1.24% 1.08% 0.65% 4.13% 3.21% 2.08% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 129.45 99.39 67.34 34.04 144.46 106.96 75.35 43.49%
EPS -0.30 1.96 1.79 1.07 7.31 5.65 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.57 1.56 1.64 1.62 1.61 1.58 -2.97%
Adjusted Per Share Value based on latest NOSH - 460,345
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 111.76 85.90 58.20 29.39 124.65 92.29 59.56 52.19%
EPS -0.26 1.68 1.46 0.92 5.77 4.46 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3036 1.3569 1.3483 1.4161 1.3978 1.3892 1.2488 2.90%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.605 0.735 0.96 0.98 1.03 1.34 1.54 -
P/RPS 0.47 0.74 1.43 2.88 0.71 1.25 2.04 -62.45%
P/EPS -200.64 37.89 57.01 91.90 15.40 25.90 46.81 -
EY -0.50 2.64 1.75 1.09 6.49 3.86 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.62 0.60 0.64 0.83 0.97 -44.62%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 18/02/19 26/11/18 27/08/18 28/05/18 26/02/18 27/11/17 -
Price 0.47 0.71 0.835 1.00 1.03 1.16 1.32 -
P/RPS 0.36 0.71 1.24 2.94 0.71 1.08 1.75 -65.18%
P/EPS -155.87 36.60 49.59 93.78 15.40 22.42 40.12 -
EY -0.64 2.73 2.02 1.07 6.49 4.46 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.54 0.61 0.64 0.72 0.84 -48.58%

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