[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 1909.52%
YoY- -48.19%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 155,149 657,938 487,132 314,350 140,909 573,428 411,688 -47.91%
PBT 7,848 54,629 39,481 23,904 3,780 100,582 55,963 -73.10%
Tax -2,208 -21,004 -13,490 -8,125 -2,637 -17,655 -11,348 -66.52%
NP 5,640 33,625 25,991 15,779 1,143 82,927 44,615 -74.90%
-
NP to SH 4,860 30,451 23,559 13,725 683 81,351 43,748 -76.98%
-
Tax Rate 28.13% 38.45% 34.17% 33.99% 69.76% 17.55% 20.28% -
Total Cost 149,509 624,313 461,141 298,571 139,766 490,501 367,073 -45.14%
-
Net Worth 747,449 737,803 733,250 659,133 661,656 650,171 621,113 13.17%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 747,449 737,803 733,250 659,133 661,656 650,171 621,113 13.17%
NOSH 460,345 460,305 460,300 417,173 426,875 416,776 424,349 5.59%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.64% 5.11% 5.34% 5.02% 0.81% 14.46% 10.84% -
ROE 0.65% 4.13% 3.21% 2.08% 0.10% 12.51% 7.04% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 34.04 144.46 106.96 75.35 33.01 137.59 98.76 -50.93%
EPS 1.07 7.31 5.65 3.29 0.16 19.54 10.50 -78.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.61 1.58 1.55 1.56 1.49 6.62%
Adjusted Per Share Value based on latest NOSH - 434,700
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.22 128.14 94.88 61.22 27.44 111.68 80.18 -47.91%
EPS 0.95 5.93 4.59 2.67 0.13 15.84 8.52 -76.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4558 1.437 1.4281 1.2838 1.2887 1.2663 1.2097 13.17%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.98 1.03 1.34 1.54 1.78 1.70 1.59 -
P/RPS 2.88 0.71 1.25 2.04 5.39 1.24 1.61 47.51%
P/EPS 91.90 15.40 25.90 46.81 1,112.50 8.71 15.15 233.70%
EY 1.09 6.49 3.86 2.14 0.09 11.48 6.60 -69.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.83 0.97 1.15 1.09 1.07 -32.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 29/05/17 20/02/17 -
Price 1.00 1.03 1.16 1.32 1.76 1.74 1.65 -
P/RPS 2.94 0.71 1.08 1.75 5.33 1.26 1.67 45.94%
P/EPS 93.78 15.40 22.42 40.12 1,100.00 8.91 15.72 230.00%
EY 1.07 6.49 4.46 2.49 0.09 11.22 6.36 -69.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.72 0.84 1.14 1.12 1.11 -32.98%

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