[TNLOGIS] QoQ 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- 198.26%
YoY- 136.55%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 141,321 131,090 126,101 173,890 138,117 134,691 190,814 -18.09%
PBT 16,610 17,625 42,272 33,052 12,228 19,372 53,884 -54.26%
Tax -3,265 -3,796 -5,025 -7,477 -4,034 -4,887 -12,630 -59.31%
NP 13,345 13,829 37,247 25,575 8,194 14,485 41,254 -52.77%
-
NP to SH 13,050 13,443 36,551 22,080 7,403 13,582 35,545 -48.63%
-
Tax Rate 19.66% 21.54% 11.89% 22.62% 32.99% 25.23% 23.44% -
Total Cost 127,976 117,261 88,854 148,315 129,923 120,206 149,560 -9.84%
-
Net Worth 604,552 607,640 599,469 474,928 469,965 469,501 420,523 27.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 20,814 - - - 16,820 -
Div Payout % - - 56.95% - - - 47.32% -
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 604,552 607,640 599,469 474,928 469,965 469,501 420,523 27.29%
NOSH 416,932 416,191 416,298 416,603 415,898 419,197 420,523 -0.56%
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 9.44% 10.55% 29.54% 14.71% 5.93% 10.75% 21.62% -
ROE 2.16% 2.21% 6.10% 4.65% 1.58% 2.89% 8.45% -
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 33.90 31.50 30.29 41.74 33.21 32.13 45.38 -17.62%
EPS 3.13 3.23 8.78 5.30 1.78 3.25 8.45 -48.32%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.45 1.46 1.44 1.14 1.13 1.12 1.00 28.02%
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 26.77 24.84 23.89 32.94 26.17 25.52 36.15 -18.10%
EPS 2.47 2.55 6.92 4.18 1.40 2.57 6.73 -48.64%
DPS 0.00 0.00 3.94 0.00 0.00 0.00 3.19 -
NAPS 1.1454 1.1512 1.1357 0.8998 0.8904 0.8895 0.7967 27.29%
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 5.02 4.76 4.09 3.28 3.19 3.64 2.49 59.38%
P/EPS 54.31 46.44 14.12 25.85 59.55 36.11 13.37 153.93%
EY 1.84 2.15 7.08 3.87 1.68 2.77 7.48 -60.64%
DY 0.00 0.00 4.03 0.00 0.00 0.00 3.54 -
P/NAPS 1.17 1.03 0.86 1.20 0.94 1.04 1.13 2.33%
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 4.72 4.79 4.16 2.99 4.25 2.99 2.91 37.92%
P/EPS 51.12 46.75 14.35 23.58 79.21 29.63 15.62 119.95%
EY 1.96 2.14 6.97 4.24 1.26 3.38 6.40 -54.46%
DY 0.00 0.00 3.97 0.00 0.00 0.00 3.03 -
P/NAPS 1.10 1.03 0.87 1.10 1.25 0.86 1.32 -11.41%

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