[TNLOGIS] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -10.7%
YoY- -22.9%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 650,789 672,178 657,938 651,081 617,575 585,456 573,428 8.79%
PBT 43,786 58,696 54,628 84,139 90,290 86,777 100,582 -42.53%
Tax -16,660 -20,575 -21,004 -19,291 -18,212 -15,989 -17,655 -3.79%
NP 27,126 38,121 33,624 64,848 72,078 70,788 82,927 -52.49%
-
NP to SH 23,808 34,626 30,449 61,915 69,337 69,346 81,352 -55.88%
-
Tax Rate 38.05% 35.05% 38.45% 22.93% 20.17% 18.43% 17.55% -
Total Cost 623,663 634,057 624,314 586,233 545,497 514,668 490,501 17.34%
-
Net Worth 711,643 747,449 737,803 733,250 686,826 661,656 641,338 7.17%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 711,643 747,449 737,803 733,250 686,826 661,656 641,338 7.17%
NOSH 460,774 460,345 460,305 460,300 434,700 426,875 411,114 7.89%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.17% 5.67% 5.11% 9.96% 11.67% 12.09% 14.46% -
ROE 3.35% 4.63% 4.13% 8.44% 10.10% 10.48% 12.68% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 142.66 147.48 144.46 142.96 142.07 137.15 139.48 1.51%
EPS 5.22 7.60 6.69 13.59 15.95 16.25 19.79 -58.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.64 1.62 1.61 1.58 1.55 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 460,300
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 123.30 127.35 124.65 123.35 117.00 110.92 108.64 8.79%
EPS 4.51 6.56 5.77 11.73 13.14 13.14 15.41 -55.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3483 1.4161 1.3978 1.3892 1.3012 1.2536 1.2151 7.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.96 0.98 1.03 1.34 1.54 1.78 1.70 -
P/RPS 0.67 0.66 0.71 0.94 1.08 1.30 1.22 -32.91%
P/EPS 18.39 12.90 15.41 9.86 9.65 10.96 8.59 66.03%
EY 5.44 7.75 6.49 10.15 10.36 9.13 11.64 -39.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.64 0.83 0.97 1.15 1.09 -31.32%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 29/05/17 -
Price 0.835 1.00 1.03 1.16 1.32 1.76 1.74 -
P/RPS 0.59 0.68 0.71 0.81 0.93 1.28 1.25 -39.35%
P/EPS 16.00 13.16 15.41 8.53 8.28 10.83 8.79 49.02%
EY 6.25 7.60 6.49 11.72 12.08 9.23 11.37 -32.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.64 0.72 0.84 1.14 1.12 -38.48%

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