[TNLOGIS] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -0.17%
YoY- 8.48%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 573,428 537,789 572,402 569,198 572,799 637,512 609,326 -3.96%
PBT 100,582 98,235 109,559 105,177 106,924 118,536 98,459 1.43%
Tax -17,655 -16,372 -19,563 -20,332 -21,423 -29,028 -24,659 -19.95%
NP 82,927 81,863 89,996 84,845 85,501 89,508 73,800 8.07%
-
NP to SH 81,352 80,300 85,124 79,477 79,616 78,610 65,864 15.10%
-
Tax Rate 17.55% 16.67% 17.86% 19.33% 20.04% 24.49% 25.04% -
Total Cost 490,501 455,926 482,406 484,353 487,298 548,004 535,526 -5.68%
-
Net Worth 641,338 621,113 604,552 607,640 599,469 474,928 469,965 23.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 20,814 20,814 - - 16,820 16,820 -
Div Payout % - 25.92% 24.45% - - 21.40% 25.54% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 641,338 621,113 604,552 607,640 599,469 474,928 469,965 23.00%
NOSH 411,114 424,349 416,932 416,191 416,298 416,603 415,898 -0.76%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.46% 15.22% 15.72% 14.91% 14.93% 14.04% 12.11% -
ROE 12.68% 12.93% 14.08% 13.08% 13.28% 16.55% 14.01% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 139.48 129.01 137.29 136.76 137.59 153.03 146.51 -3.22%
EPS 19.79 19.26 20.42 19.10 19.12 18.87 15.84 15.98%
DPS 0.00 5.00 5.00 0.00 0.00 4.00 4.00 -
NAPS 1.56 1.49 1.45 1.46 1.44 1.14 1.13 23.95%
Adjusted Per Share Value based on latest NOSH - 416,191
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 108.64 101.89 108.45 107.84 108.52 120.78 115.44 -3.96%
EPS 15.41 15.21 16.13 15.06 15.08 14.89 12.48 15.08%
DPS 0.00 3.94 3.94 0.00 0.00 3.19 3.19 -
NAPS 1.2151 1.1767 1.1454 1.1512 1.1357 0.8998 0.8904 23.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.70 1.59 1.70 1.50 1.24 1.37 1.06 -
P/RPS 1.22 1.23 1.24 1.10 0.90 0.90 0.72 42.08%
P/EPS 8.59 8.25 8.33 7.85 6.48 7.26 6.69 18.11%
EY 11.64 12.12 12.01 12.73 15.42 13.77 14.94 -15.31%
DY 0.00 3.14 2.94 0.00 0.00 2.92 3.77 -
P/NAPS 1.09 1.07 1.17 1.03 0.86 1.20 0.94 10.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 20/02/17 28/11/16 29/08/16 30/05/16 22/02/16 24/11/15 -
Price 1.74 1.65 1.60 1.51 1.26 1.25 1.41 -
P/RPS 1.25 1.28 1.17 1.10 0.92 0.82 0.96 19.22%
P/EPS 8.79 8.57 7.84 7.91 6.59 6.62 8.90 -0.82%
EY 11.37 11.67 12.76 12.65 15.18 15.10 11.23 0.82%
DY 0.00 3.03 3.13 0.00 0.00 3.20 2.84 -
P/NAPS 1.12 1.11 1.10 1.03 0.87 1.10 1.25 -7.05%

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