[TNLOGIS] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -16.2%
YoY- -54.8%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 748,788 742,253 727,332 720,372 713,578 701,957 691,002 5.49%
PBT 35,033 37,188 38,444 17,214 19,317 16,823 17,139 60.99%
Tax -4,838 -6,515 -8,265 -12,076 -12,987 -11,829 -10,926 -41.87%
NP 30,195 30,673 30,179 5,138 6,330 4,994 6,213 186.64%
-
NP to SH 29,254 29,690 29,325 4,476 5,341 3,943 5,110 219.67%
-
Tax Rate 13.81% 17.52% 21.50% 70.15% 67.23% 70.31% 63.75% -
Total Cost 718,593 711,580 697,153 715,234 707,248 696,963 684,789 3.26%
-
Net Worth 894,438 889,297 894,440 791,630 791,632 791,636 791,636 8.47%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 894,438 889,297 894,440 791,630 791,632 791,636 791,636 8.47%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.03% 4.13% 4.15% 0.71% 0.89% 0.71% 0.90% -
ROE 3.27% 3.34% 3.28% 0.57% 0.67% 0.50% 0.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 145.67 144.39 141.49 140.14 138.82 136.55 134.42 5.49%
EPS 5.69 5.78 5.70 0.87 1.04 0.77 0.99 220.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.73 1.74 1.54 1.54 1.54 1.54 8.47%
Adjusted Per Share Value based on latest NOSH - 527,825
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 141.86 140.62 137.80 136.48 135.19 132.99 130.91 5.49%
EPS 5.54 5.62 5.56 0.85 1.01 0.75 0.97 219.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6946 1.6848 1.6946 1.4998 1.4998 1.4998 1.4998 8.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.73 0.685 0.725 0.79 0.60 0.64 0.725 -
P/RPS 0.50 0.47 0.51 0.56 0.43 0.47 0.54 -4.99%
P/EPS 12.83 11.86 12.71 90.73 57.75 83.44 72.93 -68.57%
EY 7.80 8.43 7.87 1.10 1.73 1.20 1.37 218.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.42 0.51 0.39 0.42 0.47 -7.21%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.725 0.76 0.725 0.77 0.68 0.62 0.65 -
P/RPS 0.50 0.53 0.51 0.55 0.49 0.45 0.48 2.75%
P/EPS 12.74 13.16 12.71 88.43 65.45 80.83 65.39 -66.35%
EY 7.85 7.60 7.87 1.13 1.53 1.24 1.53 197.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.42 0.50 0.44 0.40 0.42 0.00%

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