[TNLOGIS] QoQ TTM Result on 30-Sep-2023 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -1.47%
YoY- 447.73%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 765,533 758,258 750,167 748,788 742,253 727,332 720,372 4.14%
PBT 74,069 68,018 93,998 35,033 37,188 38,444 17,214 164.78%
Tax -14,266 -11,051 -19,501 -4,838 -6,515 -8,265 -12,076 11.76%
NP 59,803 56,967 74,497 30,195 30,673 30,179 5,138 414.36%
-
NP to SH 59,059 56,291 73,767 29,254 29,690 29,325 4,476 459.25%
-
Tax Rate 19.26% 16.25% 20.75% 13.81% 17.52% 21.50% 70.15% -
Total Cost 705,730 701,291 675,670 718,593 711,580 697,153 715,234 -0.88%
-
Net Worth 950,979 945,840 935,560 894,438 889,297 894,440 791,630 13.01%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 950,979 945,840 935,560 894,438 889,297 894,440 791,630 13.01%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.81% 7.51% 9.93% 4.03% 4.13% 4.15% 0.71% -
ROE 6.21% 5.95% 7.88% 3.27% 3.34% 3.28% 0.57% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 148.92 147.51 145.93 145.67 144.39 141.49 140.14 4.13%
EPS 11.49 10.95 14.35 5.69 5.78 5.70 0.87 459.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.84 1.82 1.74 1.73 1.74 1.54 13.01%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 145.04 143.66 142.12 141.86 140.62 137.80 136.48 4.14%
EPS 11.19 10.66 13.98 5.54 5.62 5.56 0.85 458.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8017 1.792 1.7725 1.6946 1.6848 1.6946 1.4998 13.01%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.815 0.775 0.70 0.73 0.685 0.725 0.79 -
P/RPS 0.55 0.53 0.48 0.50 0.47 0.51 0.56 -1.19%
P/EPS 7.09 7.08 4.88 12.83 11.86 12.71 90.73 -81.75%
EY 14.10 14.13 20.50 7.80 8.43 7.87 1.10 448.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.38 0.42 0.40 0.42 0.51 -9.38%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 -
Price 0.79 0.795 0.715 0.725 0.76 0.725 0.77 -
P/RPS 0.53 0.54 0.49 0.50 0.53 0.51 0.55 -2.44%
P/EPS 6.88 7.26 4.98 12.74 13.16 12.71 88.43 -81.80%
EY 14.54 13.77 20.07 7.85 7.60 7.87 1.13 449.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.39 0.42 0.44 0.42 0.50 -9.57%

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