[TNLOGIS] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 280.81%
YoY- 15.61%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 173,890 138,117 134,691 190,814 145,704 147,213 134,278 18.75%
PBT 33,052 12,228 19,372 53,884 12,975 21,763 19,439 42.31%
Tax -7,477 -4,034 -4,887 -12,630 -3,108 -5,413 -4,167 47.50%
NP 25,575 8,194 14,485 41,254 9,867 16,350 15,272 40.88%
-
NP to SH 22,080 7,403 13,582 35,545 9,334 14,803 13,194 40.82%
-
Tax Rate 22.62% 32.99% 25.23% 23.44% 23.95% 24.87% 21.44% -
Total Cost 148,315 129,923 120,206 149,560 135,837 130,863 119,006 15.76%
-
Net Worth 474,928 469,965 469,501 420,523 420,450 424,745 411,787 9.94%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 16,820 - - - -
Div Payout % - - - 47.32% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 474,928 469,965 469,501 420,523 420,450 424,745 411,787 9.94%
NOSH 416,603 415,898 419,197 420,523 420,450 420,539 420,191 -0.56%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.71% 5.93% 10.75% 21.62% 6.77% 11.11% 11.37% -
ROE 4.65% 1.58% 2.89% 8.45% 2.22% 3.49% 3.20% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.74 33.21 32.13 45.38 34.65 35.01 31.96 19.42%
EPS 5.30 1.78 3.25 8.45 2.22 3.52 3.14 41.62%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.12 1.00 1.00 1.01 0.98 10.57%
Adjusted Per Share Value based on latest NOSH - 420,523
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.87 26.90 26.23 37.16 28.38 28.67 26.15 18.76%
EPS 4.30 1.44 2.65 6.92 1.82 2.88 2.57 40.80%
DPS 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
NAPS 0.925 0.9153 0.9144 0.819 0.8189 0.8273 0.802 9.95%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.37 1.06 1.17 1.13 1.10 1.25 1.30 -
P/RPS 3.28 3.19 3.64 2.49 3.17 3.57 4.07 -13.36%
P/EPS 25.85 59.55 36.11 13.37 49.55 35.51 41.40 -26.88%
EY 3.87 1.68 2.77 7.48 2.02 2.82 2.42 36.63%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 1.20 0.94 1.04 1.13 1.10 1.24 1.33 -6.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 24/11/15 24/08/15 25/05/15 16/02/15 24/11/14 18/08/14 -
Price 1.25 1.41 0.96 1.32 1.37 1.06 1.35 -
P/RPS 2.99 4.25 2.99 2.91 3.95 3.03 4.22 -20.47%
P/EPS 23.58 79.21 29.63 15.62 61.71 30.11 42.99 -32.92%
EY 4.24 1.26 3.38 6.40 1.62 3.32 2.33 48.89%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 0.86 1.32 1.37 1.05 1.38 -13.99%

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