[TNLOGIS] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 105.83%
YoY- 104.82%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 660,743 644,415 600,492 572,883 569,499 575,997 603,038 6.27%
PBT 25,511 30,134 21,406 11,847 6,964 2,866 12,515 60.69%
Tax -9,457 -10,694 -9,160 -11,299 -10,717 -8,782 -10,334 -5.73%
NP 16,054 19,440 12,246 548 -3,753 -5,916 2,181 277.94%
-
NP to SH 15,251 18,686 11,610 255 -4,371 -6,752 717 666.26%
-
Tax Rate 37.07% 35.49% 42.79% 95.37% 153.89% 306.42% 82.57% -
Total Cost 644,689 624,975 588,246 572,335 573,252 581,913 600,857 4.80%
-
Net Worth 786,496 791,636 786,496 719,669 683,911 690,554 695,097 8.57%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 786,496 791,636 786,496 719,669 683,911 690,554 695,097 8.57%
NOSH 527,825 527,825 527,825 527,825 460,775 460,775 460,775 9.47%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.43% 3.02% 2.04% 0.10% -0.66% -1.03% 0.36% -
ROE 1.94% 2.36% 1.48% 0.04% -0.64% -0.98% 0.10% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 128.54 125.36 116.82 111.44 127.40 126.78 132.74 -2.11%
EPS 2.97 3.64 2.26 0.05 -0.98 -1.49 0.16 599.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.53 1.40 1.53 1.52 1.53 0.00%
Adjusted Per Share Value based on latest NOSH - 527,825
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 128.69 125.51 116.96 111.58 110.92 112.19 117.45 6.27%
EPS 2.97 3.64 2.26 0.05 -0.85 -1.32 0.14 664.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5318 1.5418 1.5318 1.4017 1.332 1.345 1.3538 8.57%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.845 0.835 0.85 0.885 0.39 0.40 0.32 -
P/RPS 0.66 0.67 0.73 0.79 0.31 0.32 0.24 96.16%
P/EPS 28.48 22.97 37.64 1,784.06 -39.88 -26.91 202.76 -72.94%
EY 3.51 4.35 2.66 0.06 -2.51 -3.72 0.49 271.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.56 0.63 0.25 0.26 0.21 89.89%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 23/08/21 24/05/21 22/02/21 23/11/20 24/08/20 22/06/20 -
Price 0.79 0.895 0.815 0.83 0.76 0.40 0.41 -
P/RPS 0.61 0.71 0.70 0.74 0.60 0.32 0.31 56.96%
P/EPS 26.63 24.62 36.09 1,673.18 -77.72 -26.91 259.79 -78.06%
EY 3.76 4.06 2.77 0.06 -1.29 -3.72 0.38 360.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.53 0.59 0.50 0.26 0.27 54.73%

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