[TNLOGIS] QoQ TTM Result on 30-Sep-2024 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -10.67%
YoY- 80.35%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 799,805 765,533 758,258 750,167 748,788 742,253 727,332 6.51%
PBT 67,573 74,069 68,018 93,998 35,033 37,188 38,444 45.49%
Tax -13,908 -14,266 -11,051 -19,501 -4,838 -6,515 -8,265 41.34%
NP 53,665 59,803 56,967 74,497 30,195 30,673 30,179 46.62%
-
NP to SH 52,760 59,059 56,291 73,767 29,254 29,690 29,325 47.76%
-
Tax Rate 20.58% 19.26% 16.25% 20.75% 13.81% 17.52% 21.50% -
Total Cost 746,140 705,730 701,291 675,670 718,593 711,580 697,153 4.61%
-
Net Worth 944,719 950,979 945,840 935,560 894,438 889,297 894,440 3.70%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 944,719 950,979 945,840 935,560 894,438 889,297 894,440 3.70%
NOSH 513,434 527,825 527,825 527,825 527,825 527,825 527,825 -1.82%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.71% 7.81% 7.51% 9.93% 4.03% 4.13% 4.15% -
ROE 5.58% 6.21% 5.95% 7.88% 3.27% 3.34% 3.28% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 155.78 148.92 147.51 145.93 145.67 144.39 141.49 6.60%
EPS 10.28 11.49 10.95 14.35 5.69 5.78 5.70 48.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.85 1.84 1.82 1.74 1.73 1.74 3.78%
Adjusted Per Share Value based on latest NOSH - 513,434
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 155.78 149.10 147.68 146.11 145.84 144.57 141.66 6.52%
EPS 10.28 11.50 10.96 14.37 5.70 5.78 5.71 47.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.8522 1.8422 1.8222 1.7421 1.7321 1.7421 3.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.75 0.815 0.775 0.70 0.73 0.685 0.725 -
P/RPS 0.48 0.55 0.53 0.48 0.50 0.47 0.51 -3.95%
P/EPS 7.30 7.09 7.08 4.88 12.83 11.86 12.71 -30.83%
EY 13.70 14.10 14.13 20.50 7.80 8.43 7.87 44.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.42 0.38 0.42 0.40 0.42 -1.58%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.71 0.79 0.795 0.715 0.725 0.76 0.725 -
P/RPS 0.46 0.53 0.54 0.49 0.50 0.53 0.51 -6.63%
P/EPS 6.91 6.88 7.26 4.98 12.74 13.16 12.71 -33.31%
EY 14.47 14.54 13.77 20.07 7.85 7.60 7.87 49.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.39 0.42 0.44 0.42 -4.80%

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