[TNLOGIS] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 1.31%
YoY- 2.18%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 651,081 617,575 585,456 573,428 537,789 572,402 569,198 9.34%
PBT 84,139 90,290 86,777 100,582 98,235 109,559 105,177 -13.78%
Tax -19,291 -18,212 -15,989 -17,655 -16,372 -19,563 -20,332 -3.43%
NP 64,848 72,078 70,788 82,927 81,863 89,996 84,845 -16.36%
-
NP to SH 61,915 69,337 69,346 81,352 80,300 85,124 79,477 -15.29%
-
Tax Rate 22.93% 20.17% 18.43% 17.55% 16.67% 17.86% 19.33% -
Total Cost 586,233 545,497 514,668 490,501 455,926 482,406 484,353 13.53%
-
Net Worth 733,250 686,826 661,656 641,338 621,113 604,552 607,640 13.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 20,814 20,814 - -
Div Payout % - - - - 25.92% 24.45% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 733,250 686,826 661,656 641,338 621,113 604,552 607,640 13.30%
NOSH 460,300 434,700 426,875 411,114 424,349 416,932 416,191 6.92%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.96% 11.67% 12.09% 14.46% 15.22% 15.72% 14.91% -
ROE 8.44% 10.10% 10.48% 12.68% 12.93% 14.08% 13.08% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 142.96 142.07 137.15 139.48 129.01 137.29 136.76 2.99%
EPS 13.59 15.95 16.25 19.79 19.26 20.42 19.10 -20.25%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.61 1.58 1.55 1.56 1.49 1.45 1.46 6.71%
Adjusted Per Share Value based on latest NOSH - 411,114
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 123.35 117.00 110.92 108.64 101.89 108.45 107.84 9.34%
EPS 11.73 13.14 13.14 15.41 15.21 16.13 15.06 -15.30%
DPS 0.00 0.00 0.00 0.00 3.94 3.94 0.00 -
NAPS 1.3892 1.3012 1.2536 1.2151 1.1767 1.1454 1.1512 13.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.34 1.54 1.78 1.70 1.59 1.70 1.50 -
P/RPS 0.94 1.08 1.30 1.22 1.23 1.24 1.10 -9.92%
P/EPS 9.86 9.65 10.96 8.59 8.25 8.33 7.85 16.36%
EY 10.15 10.36 9.13 11.64 12.12 12.01 12.73 -13.97%
DY 0.00 0.00 0.00 0.00 3.14 2.94 0.00 -
P/NAPS 0.83 0.97 1.15 1.09 1.07 1.17 1.03 -13.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 28/08/17 29/05/17 20/02/17 28/11/16 29/08/16 -
Price 1.16 1.32 1.76 1.74 1.65 1.60 1.51 -
P/RPS 0.81 0.93 1.28 1.25 1.28 1.17 1.10 -18.40%
P/EPS 8.53 8.28 10.83 8.79 8.57 7.84 7.91 5.14%
EY 11.72 12.08 9.23 11.37 11.67 12.76 12.65 -4.95%
DY 0.00 0.00 0.00 0.00 3.03 3.13 0.00 -
P/NAPS 0.72 0.84 1.14 1.12 1.11 1.10 1.03 -21.18%

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