[TNLOGIS] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -61.79%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 126,101 173,890 138,117 134,691 190,814 145,704 147,213 -9.79%
PBT 42,272 33,052 12,228 19,372 53,884 12,975 21,763 55.61%
Tax -5,025 -7,477 -4,034 -4,887 -12,630 -3,108 -5,413 -4.83%
NP 37,247 25,575 8,194 14,485 41,254 9,867 16,350 73.04%
-
NP to SH 36,551 22,080 7,403 13,582 35,545 9,334 14,803 82.58%
-
Tax Rate 11.89% 22.62% 32.99% 25.23% 23.44% 23.95% 24.87% -
Total Cost 88,854 148,315 129,923 120,206 149,560 135,837 130,863 -22.73%
-
Net Worth 599,469 474,928 469,965 469,501 420,523 420,450 424,745 25.79%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 20,814 - - - 16,820 - - -
Div Payout % 56.95% - - - 47.32% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 599,469 474,928 469,965 469,501 420,523 420,450 424,745 25.79%
NOSH 416,298 416,603 415,898 419,197 420,523 420,450 420,539 -0.67%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 29.54% 14.71% 5.93% 10.75% 21.62% 6.77% 11.11% -
ROE 6.10% 4.65% 1.58% 2.89% 8.45% 2.22% 3.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.29 41.74 33.21 32.13 45.38 34.65 35.01 -9.19%
EPS 8.78 5.30 1.78 3.25 8.45 2.22 3.52 83.82%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.44 1.14 1.13 1.12 1.00 1.00 1.01 26.64%
Adjusted Per Share Value based on latest NOSH - 419,197
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.89 32.94 26.17 25.52 36.15 27.60 27.89 -9.79%
EPS 6.92 4.18 1.40 2.57 6.73 1.77 2.80 82.69%
DPS 3.94 0.00 0.00 0.00 3.19 0.00 0.00 -
NAPS 1.1357 0.8998 0.8904 0.8895 0.7967 0.7966 0.8047 25.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.24 1.37 1.06 1.17 1.13 1.10 1.25 -
P/RPS 4.09 3.28 3.19 3.64 2.49 3.17 3.57 9.47%
P/EPS 14.12 25.85 59.55 36.11 13.37 49.55 35.51 -45.89%
EY 7.08 3.87 1.68 2.77 7.48 2.02 2.82 84.62%
DY 4.03 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 0.86 1.20 0.94 1.04 1.13 1.10 1.24 -21.63%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 22/02/16 24/11/15 24/08/15 25/05/15 16/02/15 24/11/14 -
Price 1.26 1.25 1.41 0.96 1.32 1.37 1.06 -
P/RPS 4.16 2.99 4.25 2.99 2.91 3.95 3.03 23.50%
P/EPS 14.35 23.58 79.21 29.63 15.62 61.71 30.11 -38.95%
EY 6.97 4.24 1.26 3.38 6.40 1.62 3.32 63.88%
DY 3.97 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.87 1.10 1.25 0.86 1.32 1.37 1.05 -11.77%

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