[TNLOGIS] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 32.23%
YoY- -21.85%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 173,440 140,909 161,740 139,277 141,321 131,090 126,101 23.65%
PBT 20,123 3,780 44,619 21,728 16,610 17,625 42,272 -39.00%
Tax -5,488 -2,637 -6,308 -4,286 -3,265 -3,796 -5,025 6.04%
NP 14,635 1,143 38,311 17,442 13,345 13,829 37,247 -46.32%
-
NP to SH 13,041 683 37,603 17,256 13,050 13,443 36,551 -49.66%
-
Tax Rate 27.27% 69.76% 14.14% 19.73% 19.66% 21.54% 11.89% -
Total Cost 158,805 139,766 123,429 121,835 127,976 117,261 88,854 47.22%
-
Net Worth 686,826 661,656 641,338 621,113 604,552 607,640 599,469 9.48%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 20,814 -
Div Payout % - - - - - - 56.95% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 686,826 661,656 641,338 621,113 604,552 607,640 599,469 9.48%
NOSH 434,700 426,875 411,114 424,349 416,932 416,191 416,298 2.92%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.44% 0.81% 23.69% 12.52% 9.44% 10.55% 29.54% -
ROE 1.90% 0.10% 5.86% 2.78% 2.16% 2.21% 6.10% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.90 33.01 39.34 33.41 33.90 31.50 30.29 20.14%
EPS 3.00 0.16 4.20 4.20 3.13 3.23 8.78 -51.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.58 1.55 1.56 1.49 1.45 1.46 1.44 6.37%
Adjusted Per Share Value based on latest NOSH - 424,349
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.86 26.70 30.64 26.39 26.77 24.84 23.89 23.65%
EPS 2.47 0.13 7.12 3.27 2.47 2.55 6.92 -49.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.94 -
NAPS 1.3012 1.2536 1.2151 1.1767 1.1454 1.1512 1.1357 9.48%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.54 1.78 1.70 1.59 1.70 1.50 1.24 -
P/RPS 3.86 5.39 4.32 4.76 5.02 4.76 4.09 -3.78%
P/EPS 51.33 1,112.50 18.59 38.41 54.31 46.44 14.12 136.23%
EY 1.95 0.09 5.38 2.60 1.84 2.15 7.08 -57.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.03 -
P/NAPS 0.97 1.15 1.09 1.07 1.17 1.03 0.86 8.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 29/05/17 20/02/17 28/11/16 29/08/16 30/05/16 -
Price 1.32 1.76 1.74 1.65 1.60 1.51 1.26 -
P/RPS 3.31 5.33 4.42 4.94 4.72 4.79 4.16 -14.12%
P/EPS 44.00 1,100.00 19.02 39.86 51.12 46.75 14.35 110.91%
EY 2.27 0.09 5.26 2.51 1.96 2.14 6.97 -52.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 0.84 1.14 1.12 1.11 1.10 1.03 0.87 -2.31%

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