[TNLOGIS] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -36.4%
YoY- -75.55%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 588,262 584,769 589,888 624,199 650,789 672,178 657,938 -7.18%
PBT 5,357 8,007 11,966 29,486 43,786 58,696 54,628 -78.70%
Tax -9,639 -10,399 -11,340 -11,331 -16,660 -20,575 -21,004 -40.47%
NP -4,282 -2,392 626 18,155 27,126 38,121 33,624 -
-
NP to SH -5,901 -4,986 -2,068 15,141 23,808 34,626 30,449 -
-
Tax Rate 179.93% 129.87% 94.77% 38.43% 38.05% 35.05% 38.45% -
Total Cost 592,544 587,161 589,262 606,044 623,663 634,057 624,314 -3.41%
-
Net Worth 691,305 691,305 688,063 716,221 711,643 747,449 737,803 -4.24%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 691,305 691,305 688,063 716,221 711,643 747,449 737,803 -4.24%
NOSH 460,775 460,775 460,775 460,775 460,774 460,345 460,305 0.06%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -0.73% -0.41% 0.11% 2.91% 4.17% 5.67% 5.11% -
ROE -0.85% -0.72% -0.30% 2.11% 3.35% 4.63% 4.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 129.34 128.58 129.45 136.83 142.66 147.48 144.46 -7.09%
EPS -1.30 -1.10 -0.45 3.32 5.22 7.60 6.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.51 1.57 1.56 1.64 1.62 -4.15%
Adjusted Per Share Value based on latest NOSH - 460,775
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 111.45 110.79 111.76 118.26 123.30 127.35 124.65 -7.18%
EPS -1.12 -0.94 -0.39 2.87 4.51 6.56 5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3097 1.3097 1.3036 1.3569 1.3483 1.4161 1.3978 -4.24%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.475 0.43 0.605 0.735 0.96 0.98 1.03 -
P/RPS 0.37 0.33 0.47 0.54 0.67 0.66 0.71 -35.21%
P/EPS -36.61 -39.22 -133.31 22.15 18.39 12.90 15.41 -
EY -2.73 -2.55 -0.75 4.52 5.44 7.75 6.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.40 0.47 0.62 0.60 0.64 -38.29%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 31/05/19 18/02/19 26/11/18 27/08/18 28/05/18 -
Price 0.455 0.505 0.47 0.71 0.835 1.00 1.03 -
P/RPS 0.35 0.39 0.36 0.52 0.59 0.68 0.71 -37.57%
P/EPS -35.07 -46.06 -103.56 21.39 16.00 13.16 15.41 -
EY -2.85 -2.17 -0.97 4.67 6.25 7.60 6.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.31 0.45 0.54 0.61 0.64 -39.62%

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