[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 105.22%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 272,411 131,090 568,475 446,697 272,808 134,691 618,009 -41.99%
PBT 34,235 17,625 105,769 63,875 31,599 19,372 110,663 -54.16%
Tax -7,061 -3,796 -22,924 -15,622 -8,921 -4,887 -27,920 -59.90%
NP 27,174 13,829 82,845 48,253 22,678 14,485 82,743 -52.30%
-
NP to SH 26,493 13,443 77,080 43,064 20,984 13,582 72,876 -48.96%
-
Tax Rate 20.63% 21.54% 21.67% 24.46% 28.23% 25.23% 25.23% -
Total Cost 245,237 117,261 485,630 398,444 250,130 120,206 535,266 -40.48%
-
Net Worth 604,007 607,640 599,610 474,786 470,474 469,501 458,559 20.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 16,827 -
Div Payout % - - - - - - 23.09% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 604,007 607,640 599,610 474,786 470,474 469,501 458,559 20.10%
NOSH 416,556 416,191 416,396 416,479 416,349 419,197 420,696 -0.65%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.98% 10.55% 14.57% 10.80% 8.31% 10.75% 13.39% -
ROE 4.39% 2.21% 12.86% 9.07% 4.46% 2.89% 15.89% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.40 31.50 136.52 107.26 65.52 32.13 146.90 -41.60%
EPS 6.36 3.23 18.48 10.34 5.04 3.25 17.33 -48.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.45 1.46 1.44 1.14 1.13 1.12 1.09 20.89%
Adjusted Per Share Value based on latest NOSH - 416,603
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 51.61 24.84 107.70 84.63 51.69 25.52 117.09 -41.99%
EPS 5.02 2.55 14.60 8.16 3.98 2.57 13.81 -48.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.19 -
NAPS 1.1443 1.1512 1.136 0.8995 0.8913 0.8895 0.8688 20.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.70 1.50 1.24 1.37 1.06 1.17 1.13 -
P/RPS 2.60 4.76 0.91 1.28 1.62 3.64 0.77 124.57%
P/EPS 26.73 46.44 6.70 13.25 21.03 36.11 6.52 155.49%
EY 3.74 2.15 14.93 7.55 4.75 2.77 15.33 -60.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.54 -
P/NAPS 1.17 1.03 0.86 1.20 0.94 1.04 1.04 8.14%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 30/05/16 22/02/16 24/11/15 24/08/15 25/05/15 -
Price 1.60 1.51 1.26 1.25 1.41 0.96 1.32 -
P/RPS 2.45 4.79 0.92 1.17 2.15 2.99 0.90 94.60%
P/EPS 25.16 46.75 6.81 12.09 27.98 29.63 7.62 121.25%
EY 3.98 2.14 14.69 8.27 3.57 3.38 13.12 -54.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 1.10 1.03 0.87 1.10 1.25 0.86 1.21 -6.14%

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