[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock

[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS

Announcement Date

28-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- 97.08%

YoY- 26.25%

Quarter Report

Quarterly Report 30 Sep 2016.pdf

Latest QR

Upcoming QR

TNLOGIS's Result

TNLOGIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	140,909	573,428	411,688	272,411	131,090	568,475	446,697	-53.69%
YoY %	-75.43%	39.29%	51.13%	107.80%	-76.94%	27.26%	-	-
Horiz. %	31.54%	128.37%	92.16%	60.98%	29.35%	127.26%	100.00%	-
PBT	3,780	100,582	55,963	34,235	17,625	105,769	63,875	-84.84%
YoY %	-96.24%	79.73%	63.47%	94.24%	-83.34%	65.59%	-	-
Horiz. %	5.92%	157.47%	87.61%	53.60%	27.59%	165.59%	100.00%	-
Tax	-2,637	-17,655	-11,348	-7,061	-3,796	-22,924	-15,622	-69.48%
YoY %	85.06%	-55.58%	-60.71%	-86.01%	83.44%	-46.74%	-	-
Horiz. %	16.88%	113.01%	72.64%	45.20%	24.30%	146.74%	100.00%	-
NP	1,143	82,927	44,615	27,174	13,829	82,845	48,253	-91.77%
YoY %	-98.62%	85.87%	64.18%	96.50%	-83.31%	71.69%	-	-
Horiz. %	2.37%	171.86%	92.46%	56.32%	28.66%	171.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	683	81,351	43,748	26,493	13,443	77,080	43,064	-93.70%
YoY %	-99.16%	85.95%	65.13%	97.08%	-82.56%	78.99%	-	-
Horiz. %	1.59%	188.91%	101.59%	61.52%	31.22%	178.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	69.76%	17.55%	20.28%	20.63%	21.54%	21.67%	24.46%	-
YoY %	297.49%	-13.46%	-1.70%	-4.22%	-0.60%	-11.41%	-	-
Horiz. %	285.20%	71.75%	82.91%	84.34%	88.06%	88.59%	100.00%	-
Total Cost	139,766	490,501	367,073	245,237	117,261	485,630	398,444	-50.29%
YoY %	-71.51%	33.62%	49.68%	109.14%	-75.85%	21.88%	-	-
Horiz. %	35.08%	123.10%	92.13%	61.55%	29.43%	121.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	661,656	650,171	621,113	604,007	607,640	599,610	474,786	24.78%
YoY %	1.77%	4.68%	2.83%	-0.60%	1.34%	26.29%	-	-
Horiz. %	139.36%	136.94%	130.82%	127.22%	127.98%	126.29%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	661,656	650,171	621,113	604,007	607,640	599,610	474,786	24.78%
YoY %	1.77%	4.68%	2.83%	-0.60%	1.34%	26.29%	-	-
Horiz. %	139.36%	136.94%	130.82%	127.22%	127.98%	126.29%	100.00%	-
NOSH	426,875	416,776	424,349	416,556	416,191	416,396	416,479	1.65%
YoY %	2.42%	-1.78%	1.87%	0.09%	-0.05%	-0.02%	-	-
Horiz. %	102.50%	100.07%	101.89%	100.02%	99.93%	99.98%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	0.81%	14.46%	10.84%	9.98%	10.55%	14.57%	10.80%	-
YoY %	-94.40%	33.39%	8.62%	-5.40%	-27.59%	34.91%	-	-
Horiz. %	7.50%	133.89%	100.37%	92.41%	97.69%	134.91%	100.00%	-
ROE	0.10%	12.51%	7.04%	4.39%	2.21%	12.86%	9.07%	-
YoY %	-99.20%	77.70%	60.36%	98.64%	-82.81%	41.79%	-	-
Horiz. %	1.10%	137.93%	77.62%	48.40%	24.37%	141.79%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	33.01	137.59	98.76	65.40	31.50	136.52	107.26	-54.44%
YoY %	-76.01%	39.32%	51.01%	107.62%	-76.93%	27.28%	-	-
Horiz. %	30.78%	128.28%	92.08%	60.97%	29.37%	127.28%	100.00%	-
EPS	0.16	19.54	10.50	6.36	3.23	18.48	10.34	-93.80%
YoY %	-99.18%	86.10%	65.09%	96.90%	-82.52%	78.72%	-	-
Horiz. %	1.55%	188.97%	101.55%	61.51%	31.24%	178.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.55	1.56	1.49	1.45	1.46	1.44	1.14	22.75%
YoY %	-0.64%	4.70%	2.76%	-0.68%	1.39%	26.32%	-	-
Horiz. %	135.96%	136.84%	130.70%	127.19%	128.07%	126.32%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 416,932
RPS	26.70	108.64	78.00	51.61	24.84	107.70	84.63	-53.68%
YoY %	-75.42%	39.28%	51.13%	107.77%	-76.94%	27.26%	-	-
Horiz. %	31.55%	128.37%	92.17%	60.98%	29.35%	127.26%	100.00%	-
EPS	0.13	15.41	8.29	5.02	2.55	14.60	8.16	-93.68%
YoY %	-99.16%	85.89%	65.14%	96.86%	-82.53%	78.92%	-	-
Horiz. %	1.59%	188.85%	101.59%	61.52%	31.25%	178.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2536	1.2318	1.1767	1.1443	1.1512	1.136	0.8995	24.79%
YoY %	1.77%	4.68%	2.83%	-0.60%	1.34%	26.29%	-	-
Horiz. %	139.37%	136.94%	130.82%	127.22%	127.98%	126.29%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	1.78	1.70	1.59	1.70	1.50	1.24	1.37	-
P/RPS	5.39	1.24	1.61	2.60	4.76	0.91	1.28	160.99%
YoY %	334.68%	-22.98%	-38.08%	-45.38%	423.08%	-28.91%	-	-
Horiz. %	421.09%	96.88%	125.78%	203.12%	371.87%	71.09%	100.00%	-
P/EPS	1,112.50	8.71	15.15	26.73	46.44	6.70	13.25	1822.62%
YoY %	12,672.68%	-42.51%	-43.32%	-42.44%	593.13%	-49.43%	-	-
Horiz. %	8,396.23%	65.74%	114.34%	201.74%	350.49%	50.57%	100.00%	-
EY	0.09	11.48	6.60	3.74	2.15	14.93	7.55	-94.79%
YoY %	-99.22%	73.94%	76.47%	73.95%	-85.60%	97.75%	-	-
Horiz. %	1.19%	152.05%	87.42%	49.54%	28.48%	197.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.15	1.09	1.07	1.17	1.03	0.86	1.20	-2.79%
YoY %	5.50%	1.87%	-8.55%	13.59%	19.77%	-28.33%	-	-
Horiz. %	95.83%	90.83%	89.17%	97.50%	85.83%	71.67%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	29/05/17	20/02/17	28/11/16	29/08/16	30/05/16	22/02/16	-
Price	1.76	1.74	1.65	1.60	1.51	1.26	1.25	-
P/RPS	5.33	1.26	1.67	2.45	4.79	0.92	1.17	175.06%
YoY %	323.02%	-24.55%	-31.84%	-48.85%	420.65%	-21.37%	-	-
Horiz. %	455.56%	107.69%	142.74%	209.40%	409.40%	78.63%	100.00%	-
P/EPS	1,100.00	8.91	15.72	25.16	46.75	6.81	12.09	1928.48%
YoY %	12,245.68%	-43.32%	-37.52%	-46.18%	586.49%	-43.67%	-	-
Horiz. %	9,098.43%	73.70%	130.02%	208.11%	386.68%	56.33%	100.00%	-
EY	0.09	11.22	6.36	3.98	2.14	14.69	8.27	-95.10%
YoY %	-99.20%	76.42%	59.80%	85.98%	-85.43%	77.63%	-	-
Horiz. %	1.09%	135.67%	76.90%	48.13%	25.88%	177.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.14	1.12	1.11	1.10	1.03	0.87	1.10	2.41%
YoY %	1.79%	0.90%	0.91%	6.80%	18.39%	-20.91%	-	-
Horiz. %	103.64%	101.82%	100.91%	100.00%	93.64%	79.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos