[TNLOGIS] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -0.01%
YoY- -18.55%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 672,178 657,938 651,081 617,575 585,456 573,428 537,789 16.08%
PBT 58,696 54,628 84,139 90,290 86,777 100,582 98,235 -29.12%
Tax -20,575 -21,004 -19,291 -18,212 -15,989 -17,655 -16,372 16.50%
NP 38,121 33,624 64,848 72,078 70,788 82,927 81,863 -40.00%
-
NP to SH 34,626 30,449 61,915 69,337 69,346 81,352 80,300 -43.01%
-
Tax Rate 35.05% 38.45% 22.93% 20.17% 18.43% 17.55% 16.67% -
Total Cost 634,057 624,314 586,233 545,497 514,668 490,501 455,926 24.66%
-
Net Worth 747,449 737,803 733,250 686,826 661,656 641,338 621,113 13.17%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 20,814 -
Div Payout % - - - - - - 25.92% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 747,449 737,803 733,250 686,826 661,656 641,338 621,113 13.17%
NOSH 460,345 460,305 460,300 434,700 426,875 411,114 424,349 5.59%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.67% 5.11% 9.96% 11.67% 12.09% 14.46% 15.22% -
ROE 4.63% 4.13% 8.44% 10.10% 10.48% 12.68% 12.93% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 147.48 144.46 142.96 142.07 137.15 139.48 129.01 9.35%
EPS 7.60 6.69 13.59 15.95 16.25 19.79 19.26 -46.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.64 1.62 1.61 1.58 1.55 1.56 1.49 6.62%
Adjusted Per Share Value based on latest NOSH - 434,700
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 130.92 128.14 126.81 120.28 114.03 111.68 104.74 16.08%
EPS 6.74 5.93 12.06 13.50 13.51 15.84 15.64 -43.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.05 -
NAPS 1.4558 1.437 1.4281 1.3377 1.2887 1.2491 1.2097 13.17%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.98 1.03 1.34 1.54 1.78 1.70 1.59 -
P/RPS 0.66 0.71 0.94 1.08 1.30 1.22 1.23 -34.04%
P/EPS 12.90 15.41 9.86 9.65 10.96 8.59 8.25 34.82%
EY 7.75 6.49 10.15 10.36 9.13 11.64 12.12 -25.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.14 -
P/NAPS 0.60 0.64 0.83 0.97 1.15 1.09 1.07 -32.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 29/05/17 20/02/17 -
Price 1.00 1.03 1.16 1.32 1.76 1.74 1.65 -
P/RPS 0.68 0.71 0.81 0.93 1.28 1.25 1.28 -34.48%
P/EPS 13.16 15.41 8.53 8.28 10.83 8.79 8.57 33.20%
EY 7.60 6.49 11.72 12.08 9.23 11.37 11.67 -24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 0.61 0.64 0.72 0.84 1.14 1.12 1.11 -32.98%

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