[TNLOGIS] QoQ Quarter Result on 30-Jun-2021 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -78.0%
YoY- 128.03%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 177,983 180,733 165,374 166,912 169,185 159,272 149,046 12.56%
PBT 7,566 4,567 2,038 2,968 11,562 8,943 6,661 8.87%
Tax -5,248 -2,918 -1,511 -1,249 -4,306 -2,391 -2,748 53.98%
NP 2,318 1,649 527 1,719 7,256 6,552 3,913 -29.48%
-
NP to SH 2,248 1,059 254 1,549 7,040 6,408 3,689 -28.14%
-
Tax Rate 69.36% 63.89% 74.14% 42.08% 37.24% 26.74% 41.26% -
Total Cost 175,665 179,084 164,847 165,193 161,929 152,720 145,133 13.58%
-
Net Worth 791,636 791,636 786,496 791,636 786,496 719,669 683,911 10.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 791,636 791,636 786,496 791,636 786,496 719,669 683,911 10.25%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 460,775 9.48%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.30% 0.91% 0.32% 1.03% 4.29% 4.11% 2.63% -
ROE 0.28% 0.13% 0.03% 0.20% 0.90% 0.89% 0.54% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.62 35.16 32.17 32.47 32.91 30.98 33.34 2.54%
EPS 0.44 0.21 -0.05 0.30 1.37 1.25 0.83 -34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.53 1.54 1.53 1.40 1.53 0.43%
Adjusted Per Share Value based on latest NOSH - 527,825
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 33.72 34.24 31.33 31.62 32.05 30.18 28.24 12.56%
EPS 0.43 0.20 0.05 0.29 1.33 1.21 0.70 -27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4998 1.4901 1.4998 1.4901 1.3635 1.2957 10.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.725 0.80 0.845 0.835 0.85 0.885 0.39 -
P/RPS 2.09 2.28 2.63 2.57 2.58 2.86 1.17 47.27%
P/EPS 165.79 388.33 1,710.13 277.10 62.07 70.99 47.26 131.05%
EY 0.60 0.26 0.06 0.36 1.61 1.41 2.12 -56.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.55 0.54 0.56 0.63 0.25 52.38%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 21/02/22 29/11/21 23/08/21 24/05/21 22/02/21 23/11/20 -
Price 0.65 0.74 0.79 0.895 0.815 0.83 0.76 -
P/RPS 1.88 2.10 2.46 2.76 2.48 2.68 2.28 -12.07%
P/EPS 148.64 359.20 1,598.82 297.01 59.51 66.58 92.09 37.63%
EY 0.67 0.28 0.06 0.34 1.68 1.50 1.09 -27.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.52 0.58 0.53 0.59 0.50 -10.98%

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