[TNLOGIS] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 35.46%
YoY- -64.98%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 742,253 727,332 720,372 713,578 701,957 691,002 682,204 5.80%
PBT 37,188 38,444 17,214 19,317 16,823 17,139 21,135 45.89%
Tax -6,515 -8,265 -12,076 -12,987 -11,829 -10,926 -9,984 -24.82%
NP 30,673 30,179 5,138 6,330 4,994 6,213 11,151 96.68%
-
NP to SH 29,690 29,325 4,476 5,341 3,943 5,110 9,902 108.35%
-
Tax Rate 17.52% 21.50% 70.15% 67.23% 70.31% 63.75% 47.24% -
Total Cost 711,580 697,153 715,234 707,248 696,963 684,789 671,053 3.99%
-
Net Worth 889,297 894,440 791,630 791,632 791,636 791,636 791,636 8.08%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 889,297 894,440 791,630 791,632 791,636 791,636 791,636 8.08%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.13% 4.15% 0.71% 0.89% 0.71% 0.90% 1.63% -
ROE 3.34% 3.28% 0.57% 0.67% 0.50% 0.65% 1.25% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 144.39 141.49 140.14 138.82 136.55 134.42 132.71 5.80%
EPS 5.78 5.70 0.87 1.04 0.77 0.99 1.93 108.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.74 1.54 1.54 1.54 1.54 1.54 8.08%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 140.62 137.80 136.48 135.19 132.99 130.91 129.25 5.79%
EPS 5.62 5.56 0.85 1.01 0.75 0.97 1.88 107.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6848 1.6946 1.4998 1.4998 1.4998 1.4998 1.4998 8.08%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.685 0.725 0.79 0.60 0.64 0.725 0.80 -
P/RPS 0.47 0.51 0.56 0.43 0.47 0.54 0.60 -15.06%
P/EPS 11.86 12.71 90.73 57.75 83.44 72.93 41.53 -56.73%
EY 8.43 7.87 1.10 1.73 1.20 1.37 2.41 130.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.51 0.39 0.42 0.47 0.52 -16.08%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 21/02/22 -
Price 0.76 0.725 0.77 0.68 0.62 0.65 0.74 -
P/RPS 0.53 0.51 0.55 0.49 0.45 0.48 0.56 -3.61%
P/EPS 13.16 12.71 88.43 65.45 80.83 65.39 38.42 -51.14%
EY 7.60 7.87 1.13 1.53 1.24 1.53 2.60 104.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.50 0.44 0.40 0.42 0.48 -5.65%

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