[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 432.46%
YoY- 12.75%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 192,788 727,332 542,389 354,862 177,867 691,002 513,019 -48.01%
PBT 1,396 38,446 9,649 7,184 2,652 17,139 9,573 -72.39%
Tax -402 -8,265 -6,829 -4,821 -2,152 -10,926 -5,678 -82.96%
NP 994 30,181 2,820 2,363 500 6,213 3,895 -59.86%
-
NP to SH 747 29,327 2,228 2,034 382 5,110 2,862 -59.25%
-
Tax Rate 28.80% 21.50% 70.77% 67.11% 81.15% 63.75% 59.31% -
Total Cost 191,794 697,151 539,569 352,499 177,367 684,789 509,124 -47.93%
-
Net Worth 889,297 894,440 791,630 791,632 791,636 794,888 791,636 8.08%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 889,297 894,440 791,630 791,632 791,636 794,888 791,636 8.08%
NOSH 527,825 527,825 527,825 527,825 527,825 516,161 527,825 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.52% 4.15% 0.52% 0.67% 0.28% 0.90% 0.76% -
ROE 0.08% 3.28% 0.28% 0.26% 0.05% 0.64% 0.36% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.50 141.49 105.51 69.03 34.60 133.87 99.80 -48.02%
EPS 0.15 5.71 0.43 0.40 0.07 0.99 0.56 -58.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.74 1.54 1.54 1.54 1.54 1.54 8.08%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.55 141.66 105.64 69.12 34.64 134.58 99.92 -48.01%
EPS 0.15 5.71 0.43 0.40 0.07 1.00 0.56 -58.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7321 1.7421 1.5418 1.5418 1.5418 1.5482 1.5418 8.09%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.685 0.725 0.79 0.60 0.64 0.725 0.80 -
P/RPS 1.83 0.51 0.75 0.87 1.85 0.54 0.80 73.87%
P/EPS 471.38 12.71 182.27 151.64 861.24 73.23 143.69 121.26%
EY 0.21 7.87 0.55 0.66 0.12 1.37 0.70 -55.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.51 0.39 0.42 0.47 0.52 -16.08%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 21/02/22 -
Price 0.76 0.725 0.77 0.68 0.62 0.65 0.74 -
P/RPS 2.03 0.51 0.73 0.99 1.79 0.49 0.74 96.32%
P/EPS 522.99 12.71 177.66 171.85 834.32 65.66 132.91 149.86%
EY 0.19 7.87 0.56 0.58 0.12 1.52 0.75 -60.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.50 0.44 0.40 0.42 0.48 -5.65%

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