[TNLOGIS] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 65.54%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 139,277 141,321 131,090 126,101 173,890 138,117 134,691 2.24%
PBT 21,728 16,610 17,625 42,272 33,052 12,228 19,372 7.91%
Tax -4,286 -3,265 -3,796 -5,025 -7,477 -4,034 -4,887 -8.34%
NP 17,442 13,345 13,829 37,247 25,575 8,194 14,485 13.12%
-
NP to SH 17,256 13,050 13,443 36,551 22,080 7,403 13,582 17.22%
-
Tax Rate 19.73% 19.66% 21.54% 11.89% 22.62% 32.99% 25.23% -
Total Cost 121,835 127,976 117,261 88,854 148,315 129,923 120,206 0.89%
-
Net Worth 621,113 604,552 607,640 599,469 474,928 469,965 469,501 20.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 20,814 - - - -
Div Payout % - - - 56.95% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 621,113 604,552 607,640 599,469 474,928 469,965 469,501 20.40%
NOSH 424,349 416,932 416,191 416,298 416,603 415,898 419,197 0.81%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.52% 9.44% 10.55% 29.54% 14.71% 5.93% 10.75% -
ROE 2.78% 2.16% 2.21% 6.10% 4.65% 1.58% 2.89% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.41 33.90 31.50 30.29 41.74 33.21 32.13 2.62%
EPS 4.20 3.13 3.23 8.78 5.30 1.78 3.25 18.55%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.49 1.45 1.46 1.44 1.14 1.13 1.12 20.85%
Adjusted Per Share Value based on latest NOSH - 416,298
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.39 26.77 24.84 23.89 32.94 26.17 25.52 2.24%
EPS 3.27 2.47 2.55 6.92 4.18 1.40 2.57 17.33%
DPS 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
NAPS 1.1767 1.1454 1.1512 1.1357 0.8998 0.8904 0.8895 20.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.59 1.70 1.50 1.24 1.37 1.06 1.17 -
P/RPS 4.76 5.02 4.76 4.09 3.28 3.19 3.64 19.48%
P/EPS 38.41 54.31 46.44 14.12 25.85 59.55 36.11 4.18%
EY 2.60 1.84 2.15 7.08 3.87 1.68 2.77 -4.11%
DY 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 1.07 1.17 1.03 0.86 1.20 0.94 1.04 1.90%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 28/11/16 29/08/16 30/05/16 22/02/16 24/11/15 24/08/15 -
Price 1.65 1.60 1.51 1.26 1.25 1.41 0.96 -
P/RPS 4.94 4.72 4.79 4.16 2.99 4.25 2.99 39.54%
P/EPS 39.86 51.12 46.75 14.35 23.58 79.21 29.63 21.75%
EY 2.51 1.96 2.14 6.97 4.24 1.26 3.38 -17.92%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.03 0.87 1.10 1.25 0.86 18.45%

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