[TNLOGIS] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -24.59%
YoY- -43.01%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 152,051 155,149 170,806 172,783 173,440 140,909 161,740 -4.03%
PBT 5,213 7,848 15,148 15,577 20,123 3,780 44,619 -76.06%
Tax -1,573 -2,208 -7,514 -5,365 -5,488 -2,637 -6,308 -60.34%
NP 3,640 5,640 7,634 10,212 14,635 1,143 38,311 -79.14%
-
NP to SH 2,223 4,860 6,891 9,834 13,041 683 37,603 -84.79%
-
Tax Rate 30.17% 28.13% 49.60% 34.44% 27.27% 69.76% 14.14% -
Total Cost 148,411 149,509 163,172 162,571 158,805 139,766 123,429 13.06%
-
Net Worth 711,643 747,449 737,803 733,250 686,826 661,656 641,338 7.17%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 711,643 747,449 737,803 733,250 686,826 661,656 641,338 7.17%
NOSH 460,774 460,345 460,305 460,300 434,700 426,875 411,114 7.89%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.39% 3.64% 4.47% 5.91% 8.44% 0.81% 23.69% -
ROE 0.31% 0.65% 0.93% 1.34% 1.90% 0.10% 5.86% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 33.33 34.04 37.50 37.94 39.90 33.01 39.34 -10.45%
EPS 0.73 1.07 1.59 2.27 3.00 0.16 4.20 -68.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.64 1.62 1.61 1.58 1.55 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 460,300
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.81 29.39 32.36 32.73 32.86 26.70 30.64 -4.01%
EPS 0.42 0.92 1.31 1.86 2.47 0.13 7.12 -84.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3483 1.4161 1.3978 1.3892 1.3012 1.2536 1.2151 7.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.96 0.98 1.03 1.34 1.54 1.78 1.70 -
P/RPS 2.88 2.88 2.75 3.53 3.86 5.39 4.32 -23.66%
P/EPS 197.00 91.90 68.07 62.06 51.33 1,112.50 18.59 381.76%
EY 0.51 1.09 1.47 1.61 1.95 0.09 5.38 -79.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.64 0.83 0.97 1.15 1.09 -31.32%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 29/05/17 -
Price 0.835 1.00 1.03 1.16 1.32 1.76 1.74 -
P/RPS 2.51 2.94 2.75 3.06 3.31 5.33 4.42 -31.40%
P/EPS 171.35 93.78 68.07 53.72 44.00 1,100.00 19.02 332.38%
EY 0.58 1.07 1.47 1.86 2.27 0.09 5.26 -76.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.64 0.72 0.84 1.14 1.12 -38.48%

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