[TNLOGIS] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -35.07%
YoY- 3783.14%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 713,578 701,957 691,002 682,204 660,743 644,415 600,492 12.17%
PBT 19,317 16,823 17,139 21,135 25,511 30,134 21,406 -6.61%
Tax -12,987 -11,829 -10,926 -9,984 -9,457 -10,694 -9,160 26.17%
NP 6,330 4,994 6,213 11,151 16,054 19,440 12,246 -35.56%
-
NP to SH 5,341 3,943 5,110 9,902 15,251 18,686 11,610 -40.37%
-
Tax Rate 67.23% 70.31% 63.75% 47.24% 37.07% 35.49% 42.79% -
Total Cost 707,248 696,963 684,789 671,053 644,689 624,975 588,246 13.05%
-
Net Worth 791,632 791,636 791,636 791,636 786,496 791,636 786,496 0.43%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 791,632 791,636 791,636 791,636 786,496 791,636 786,496 0.43%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.89% 0.71% 0.90% 1.63% 2.43% 3.02% 2.04% -
ROE 0.67% 0.50% 0.65% 1.25% 1.94% 2.36% 1.48% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 138.82 136.55 134.42 132.71 128.54 125.36 116.82 12.17%
EPS 1.04 0.77 0.99 1.93 2.97 3.64 2.26 -40.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.54 1.54 1.53 1.54 1.53 0.43%
Adjusted Per Share Value based on latest NOSH - 527,825
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 135.19 132.99 130.91 129.25 125.18 122.09 113.77 12.17%
EPS 1.01 0.75 0.97 1.88 2.89 3.54 2.20 -40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4998 1.4998 1.4998 1.4901 1.4998 1.4901 0.43%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.60 0.64 0.725 0.80 0.845 0.835 0.85 -
P/RPS 0.43 0.47 0.54 0.60 0.66 0.67 0.73 -29.70%
P/EPS 57.75 83.44 72.93 41.53 28.48 22.97 37.64 32.99%
EY 1.73 1.20 1.37 2.41 3.51 4.35 2.66 -24.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.52 0.55 0.54 0.56 -21.41%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 21/02/22 29/11/21 23/08/21 24/05/21 -
Price 0.68 0.62 0.65 0.74 0.79 0.895 0.815 -
P/RPS 0.49 0.45 0.48 0.56 0.61 0.71 0.70 -21.14%
P/EPS 65.45 80.83 65.39 38.42 26.63 24.62 36.09 48.65%
EY 1.53 1.24 1.53 2.60 3.76 4.06 2.77 -32.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.42 0.48 0.52 0.58 0.53 -11.65%

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