[TNLOGIS] QoQ Quarter Result on 31-Mar-2017 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 117.91%
YoY- 2.88%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 172,783 173,440 140,909 161,740 139,277 141,321 131,090 20.15%
PBT 15,577 20,123 3,780 44,619 21,728 16,610 17,625 -7.88%
Tax -5,365 -5,488 -2,637 -6,308 -4,286 -3,265 -3,796 25.86%
NP 10,212 14,635 1,143 38,311 17,442 13,345 13,829 -18.25%
-
NP to SH 9,834 13,041 683 37,603 17,256 13,050 13,443 -18.76%
-
Tax Rate 34.44% 27.27% 69.76% 14.14% 19.73% 19.66% 21.54% -
Total Cost 162,571 158,805 139,766 123,429 121,835 127,976 117,261 24.26%
-
Net Worth 733,250 686,826 661,656 641,338 621,113 604,552 607,640 13.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 733,250 686,826 661,656 641,338 621,113 604,552 607,640 13.30%
NOSH 460,300 434,700 426,875 411,114 424,349 416,932 416,191 6.92%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.91% 8.44% 0.81% 23.69% 12.52% 9.44% 10.55% -
ROE 1.34% 1.90% 0.10% 5.86% 2.78% 2.16% 2.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.94 39.90 33.01 39.34 33.41 33.90 31.50 13.16%
EPS 2.27 3.00 0.16 4.20 4.20 3.13 3.23 -20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.58 1.55 1.56 1.49 1.45 1.46 6.71%
Adjusted Per Share Value based on latest NOSH - 411,114
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.73 32.86 26.70 30.64 26.39 26.77 24.84 20.12%
EPS 1.86 2.47 0.13 7.12 3.27 2.47 2.55 -18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3892 1.3012 1.2536 1.2151 1.1767 1.1454 1.1512 13.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.34 1.54 1.78 1.70 1.59 1.70 1.50 -
P/RPS 3.53 3.86 5.39 4.32 4.76 5.02 4.76 -18.02%
P/EPS 62.06 51.33 1,112.50 18.59 38.41 54.31 46.44 21.25%
EY 1.61 1.95 0.09 5.38 2.60 1.84 2.15 -17.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 1.15 1.09 1.07 1.17 1.03 -13.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 28/08/17 29/05/17 20/02/17 28/11/16 29/08/16 -
Price 1.16 1.32 1.76 1.74 1.65 1.60 1.51 -
P/RPS 3.06 3.31 5.33 4.42 4.94 4.72 4.79 -25.76%
P/EPS 53.72 44.00 1,100.00 19.02 39.86 51.12 46.75 9.67%
EY 1.86 2.27 0.09 5.26 2.51 1.96 2.14 -8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 1.14 1.12 1.11 1.10 1.03 -21.18%

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