[TNLOGIS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 85.95%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 487,132 314,350 140,909 573,428 411,688 272,411 131,090 139.33%
PBT 39,481 23,904 3,780 100,582 55,963 34,235 17,625 70.94%
Tax -13,490 -8,125 -2,637 -17,655 -11,348 -7,061 -3,796 132.33%
NP 25,991 15,779 1,143 82,927 44,615 27,174 13,829 52.12%
-
NP to SH 23,559 13,725 683 81,351 43,748 26,493 13,443 45.21%
-
Tax Rate 34.17% 33.99% 69.76% 17.55% 20.28% 20.63% 21.54% -
Total Cost 461,141 298,571 139,766 490,501 367,073 245,237 117,261 148.52%
-
Net Worth 733,250 659,133 661,656 650,171 621,113 604,007 607,640 13.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 733,250 659,133 661,656 650,171 621,113 604,007 607,640 13.30%
NOSH 460,300 417,173 426,875 416,776 424,349 416,556 416,191 6.92%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.34% 5.02% 0.81% 14.46% 10.84% 9.98% 10.55% -
ROE 3.21% 2.08% 0.10% 12.51% 7.04% 4.39% 2.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 106.96 75.35 33.01 137.59 98.76 65.40 31.50 125.41%
EPS 5.65 3.29 0.16 19.54 10.50 6.36 3.23 45.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.58 1.55 1.56 1.49 1.45 1.46 6.71%
Adjusted Per Share Value based on latest NOSH - 411,114
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 92.29 59.56 26.70 108.64 78.00 51.61 24.84 139.31%
EPS 4.46 2.60 0.13 15.41 8.29 5.02 2.55 45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3892 1.2488 1.2536 1.2318 1.1767 1.1443 1.1512 13.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.34 1.54 1.78 1.70 1.59 1.70 1.50 -
P/RPS 1.25 2.04 5.39 1.24 1.61 2.60 4.76 -58.89%
P/EPS 25.90 46.81 1,112.50 8.71 15.15 26.73 46.44 -32.17%
EY 3.86 2.14 0.09 11.48 6.60 3.74 2.15 47.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 1.15 1.09 1.07 1.17 1.03 -13.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 28/08/17 29/05/17 20/02/17 28/11/16 29/08/16 -
Price 1.16 1.32 1.76 1.74 1.65 1.60 1.51 -
P/RPS 1.08 1.75 5.33 1.26 1.67 2.45 4.79 -62.85%
P/EPS 22.42 40.12 1,100.00 8.91 15.72 25.16 46.75 -38.64%
EY 4.46 2.49 0.09 11.22 6.36 3.98 2.14 62.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 1.14 1.12 1.11 1.10 1.03 -21.18%

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