[TNLOGIS] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 7.11%
YoY- 29.24%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 585,456 573,428 537,789 572,402 569,198 572,799 637,512 -5.52%
PBT 86,777 100,582 98,235 109,559 105,177 106,924 118,536 -18.78%
Tax -15,989 -17,655 -16,372 -19,563 -20,332 -21,423 -29,028 -32.82%
NP 70,788 82,927 81,863 89,996 84,845 85,501 89,508 -14.49%
-
NP to SH 69,346 81,352 80,300 85,124 79,477 79,616 78,610 -8.02%
-
Tax Rate 18.43% 17.55% 16.67% 17.86% 19.33% 20.04% 24.49% -
Total Cost 514,668 490,501 455,926 482,406 484,353 487,298 548,004 -4.10%
-
Net Worth 661,656 641,338 621,113 604,552 607,640 599,469 474,928 24.76%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 20,814 20,814 - - 16,820 -
Div Payout % - - 25.92% 24.45% - - 21.40% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 661,656 641,338 621,113 604,552 607,640 599,469 474,928 24.76%
NOSH 426,875 411,114 424,349 416,932 416,191 416,298 416,603 1.63%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.09% 14.46% 15.22% 15.72% 14.91% 14.93% 14.04% -
ROE 10.48% 12.68% 12.93% 14.08% 13.08% 13.28% 16.55% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 137.15 139.48 129.01 137.29 136.76 137.59 153.03 -7.04%
EPS 16.25 19.79 19.26 20.42 19.10 19.12 18.87 -9.49%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 4.00 -
NAPS 1.55 1.56 1.49 1.45 1.46 1.44 1.14 22.75%
Adjusted Per Share Value based on latest NOSH - 416,932
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 114.03 111.68 104.74 111.48 110.86 111.56 124.17 -5.52%
EPS 13.51 15.84 15.64 16.58 15.48 15.51 15.31 -8.00%
DPS 0.00 0.00 4.05 4.05 0.00 0.00 3.28 -
NAPS 1.2887 1.2491 1.2097 1.1775 1.1835 1.1676 0.925 24.76%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.78 1.70 1.59 1.70 1.50 1.24 1.37 -
P/RPS 1.30 1.22 1.23 1.24 1.10 0.90 0.90 27.80%
P/EPS 10.96 8.59 8.25 8.33 7.85 6.48 7.26 31.63%
EY 9.13 11.64 12.12 12.01 12.73 15.42 13.77 -23.98%
DY 0.00 0.00 3.14 2.94 0.00 0.00 2.92 -
P/NAPS 1.15 1.09 1.07 1.17 1.03 0.86 1.20 -2.79%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 20/02/17 28/11/16 29/08/16 30/05/16 22/02/16 -
Price 1.76 1.74 1.65 1.60 1.51 1.26 1.25 -
P/RPS 1.28 1.25 1.28 1.17 1.10 0.92 0.82 34.60%
P/EPS 10.83 8.79 8.57 7.84 7.91 6.59 6.62 38.88%
EY 9.23 11.37 11.67 12.76 12.65 15.18 15.10 -27.99%
DY 0.00 0.00 3.03 3.13 0.00 0.00 3.20 -
P/NAPS 1.14 1.12 1.11 1.10 1.03 0.87 1.10 2.41%

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