[TNLOGIS] QoQ Quarter Result on 30-Sep-2016 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -2.92%
YoY- 76.28%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 140,909 161,740 139,277 141,321 131,090 126,101 173,890 -13.09%
PBT 3,780 44,619 21,728 16,610 17,625 42,272 33,052 -76.46%
Tax -2,637 -6,308 -4,286 -3,265 -3,796 -5,025 -7,477 -50.11%
NP 1,143 38,311 17,442 13,345 13,829 37,247 25,575 -87.43%
-
NP to SH 683 37,603 17,256 13,050 13,443 36,551 22,080 -90.16%
-
Tax Rate 69.76% 14.14% 19.73% 19.66% 21.54% 11.89% 22.62% -
Total Cost 139,766 123,429 121,835 127,976 117,261 88,854 148,315 -3.88%
-
Net Worth 661,656 641,338 621,113 604,552 607,640 599,469 474,928 24.76%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 20,814 - -
Div Payout % - - - - - 56.95% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 661,656 641,338 621,113 604,552 607,640 599,469 474,928 24.76%
NOSH 426,875 411,114 424,349 416,932 416,191 416,298 416,603 1.63%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.81% 23.69% 12.52% 9.44% 10.55% 29.54% 14.71% -
ROE 0.10% 5.86% 2.78% 2.16% 2.21% 6.10% 4.65% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.01 39.34 33.41 33.90 31.50 30.29 41.74 -14.49%
EPS 0.16 4.20 4.20 3.13 3.23 8.78 5.30 -90.32%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.55 1.56 1.49 1.45 1.46 1.44 1.14 22.75%
Adjusted Per Share Value based on latest NOSH - 416,932
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.70 30.64 26.39 26.77 24.84 23.89 32.94 -13.07%
EPS 0.13 7.12 3.27 2.47 2.55 6.92 4.18 -90.13%
DPS 0.00 0.00 0.00 0.00 0.00 3.94 0.00 -
NAPS 1.2536 1.2151 1.1767 1.1454 1.1512 1.1357 0.8998 24.76%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.78 1.70 1.59 1.70 1.50 1.24 1.37 -
P/RPS 5.39 4.32 4.76 5.02 4.76 4.09 3.28 39.29%
P/EPS 1,112.50 18.59 38.41 54.31 46.44 14.12 25.85 1130.89%
EY 0.09 5.38 2.60 1.84 2.15 7.08 3.87 -91.87%
DY 0.00 0.00 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 1.15 1.09 1.07 1.17 1.03 0.86 1.20 -2.79%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 20/02/17 28/11/16 29/08/16 30/05/16 22/02/16 -
Price 1.76 1.74 1.65 1.60 1.51 1.26 1.25 -
P/RPS 5.33 4.42 4.94 4.72 4.79 4.16 2.99 47.06%
P/EPS 1,100.00 19.02 39.86 51.12 46.75 14.35 23.58 1198.92%
EY 0.09 5.26 2.51 1.96 2.14 6.97 4.24 -92.35%
DY 0.00 0.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 1.14 1.12 1.11 1.10 1.03 0.87 1.10 2.41%

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