[TNLOGIS] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -14.76%
YoY- -12.75%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 657,938 651,081 617,575 585,456 573,428 537,789 572,402 9.73%
PBT 54,628 84,139 90,290 86,777 100,582 98,235 109,559 -37.14%
Tax -21,004 -19,291 -18,212 -15,989 -17,655 -16,372 -19,563 4.85%
NP 33,624 64,848 72,078 70,788 82,927 81,863 89,996 -48.15%
-
NP to SH 30,449 61,915 69,337 69,346 81,352 80,300 85,124 -49.64%
-
Tax Rate 38.45% 22.93% 20.17% 18.43% 17.55% 16.67% 17.86% -
Total Cost 624,314 586,233 545,497 514,668 490,501 455,926 482,406 18.77%
-
Net Worth 737,803 733,250 686,826 661,656 641,338 621,113 604,552 14.21%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - 20,814 20,814 -
Div Payout % - - - - - 25.92% 24.45% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 737,803 733,250 686,826 661,656 641,338 621,113 604,552 14.21%
NOSH 460,305 460,300 434,700 426,875 411,114 424,349 416,932 6.82%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.11% 9.96% 11.67% 12.09% 14.46% 15.22% 15.72% -
ROE 4.13% 8.44% 10.10% 10.48% 12.68% 12.93% 14.08% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 144.46 142.96 142.07 137.15 139.48 129.01 137.29 3.45%
EPS 6.69 13.59 15.95 16.25 19.79 19.26 20.42 -52.50%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.62 1.61 1.58 1.55 1.56 1.49 1.45 7.67%
Adjusted Per Share Value based on latest NOSH - 426,875
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 124.65 123.35 117.00 110.92 108.64 101.89 108.45 9.73%
EPS 5.77 11.73 13.14 13.14 15.41 15.21 16.13 -49.63%
DPS 0.00 0.00 0.00 0.00 0.00 3.94 3.94 -
NAPS 1.3978 1.3892 1.3012 1.2536 1.2151 1.1767 1.1454 14.21%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.03 1.34 1.54 1.78 1.70 1.59 1.70 -
P/RPS 0.71 0.94 1.08 1.30 1.22 1.23 1.24 -31.06%
P/EPS 15.41 9.86 9.65 10.96 8.59 8.25 8.33 50.75%
EY 6.49 10.15 10.36 9.13 11.64 12.12 12.01 -33.68%
DY 0.00 0.00 0.00 0.00 0.00 3.14 2.94 -
P/NAPS 0.64 0.83 0.97 1.15 1.09 1.07 1.17 -33.13%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 27/11/17 28/08/17 29/05/17 20/02/17 28/11/16 -
Price 1.03 1.16 1.32 1.76 1.74 1.65 1.60 -
P/RPS 0.71 0.81 0.93 1.28 1.25 1.28 1.17 -28.34%
P/EPS 15.41 8.53 8.28 10.83 8.79 8.57 7.84 56.97%
EY 6.49 11.72 12.08 9.23 11.37 11.67 12.76 -36.30%
DY 0.00 0.00 0.00 0.00 0.00 3.03 3.13 -
P/NAPS 0.64 0.72 0.84 1.14 1.12 1.11 1.10 -30.32%

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