[TNLOGIS] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -18.38%
YoY- 448.91%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 701,957 691,002 682,204 660,743 644,415 600,492 572,883 14.54%
PBT 16,823 17,139 21,135 25,511 30,134 21,406 11,847 26.41%
Tax -11,829 -10,926 -9,984 -9,457 -10,694 -9,160 -11,299 3.11%
NP 4,994 6,213 11,151 16,054 19,440 12,246 548 338.06%
-
NP to SH 3,943 5,110 9,902 15,251 18,686 11,610 255 523.78%
-
Tax Rate 70.31% 63.75% 47.24% 37.07% 35.49% 42.79% 95.37% -
Total Cost 696,963 684,789 671,053 644,689 624,975 588,246 572,335 14.07%
-
Net Worth 791,636 791,636 791,636 786,496 791,636 786,496 719,669 6.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 791,636 791,636 791,636 786,496 791,636 786,496 719,669 6.57%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.71% 0.90% 1.63% 2.43% 3.02% 2.04% 0.10% -
ROE 0.50% 0.65% 1.25% 1.94% 2.36% 1.48% 0.04% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 136.55 134.42 132.71 128.54 125.36 116.82 111.44 14.55%
EPS 0.77 0.99 1.93 2.97 3.64 2.26 0.05 522.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.54 1.53 1.54 1.53 1.40 6.57%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 132.99 130.91 129.25 125.18 122.09 113.77 108.54 14.54%
EPS 0.75 0.97 1.88 2.89 3.54 2.20 0.05 511.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4998 1.4998 1.4901 1.4998 1.4901 1.3635 6.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.64 0.725 0.80 0.845 0.835 0.85 0.885 -
P/RPS 0.47 0.54 0.60 0.66 0.67 0.73 0.79 -29.33%
P/EPS 83.44 72.93 41.53 28.48 22.97 37.64 1,784.06 -87.09%
EY 1.20 1.37 2.41 3.51 4.35 2.66 0.06 640.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.52 0.55 0.54 0.56 0.63 -23.74%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 21/02/22 29/11/21 23/08/21 24/05/21 22/02/21 -
Price 0.62 0.65 0.74 0.79 0.895 0.815 0.83 -
P/RPS 0.45 0.48 0.56 0.61 0.71 0.70 0.74 -28.28%
P/EPS 80.83 65.39 38.42 26.63 24.62 36.09 1,673.18 -86.80%
EY 1.24 1.53 2.60 3.76 4.06 2.77 0.06 657.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.48 0.52 0.58 0.53 0.59 -22.88%

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