[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -25.45%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 620,596 563,636 524,360 538,764 537,112 496,912 318,552 11.75%
PBT 31,392 15,120 70,500 77,488 77,756 94,984 12,328 16.84%
Tax -8,832 -10,548 -15,184 -19,548 -16,668 -19,776 -4,288 12.79%
NP 22,560 4,572 55,316 57,940 61,088 75,208 8,040 18.75%
-
NP to SH 19,440 2,732 53,772 54,328 52,776 61,412 7,328 17.64%
-
Tax Rate 28.13% 69.76% 21.54% 25.23% 21.44% 20.82% 34.78% -
Total Cost 598,036 559,064 469,044 480,824 476,024 421,704 310,512 11.53%
-
Net Worth 747,449 661,656 607,640 469,501 411,787 305,377 279,842 17.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 747,449 661,656 607,640 469,501 411,787 305,377 279,842 17.78%
NOSH 460,345 426,875 416,191 419,197 420,191 84,126 84,036 32.75%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.64% 0.81% 10.55% 10.75% 11.37% 15.14% 2.52% -
ROE 2.60% 0.41% 8.85% 11.57% 12.82% 20.11% 2.62% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 136.17 132.04 125.99 128.52 127.83 590.68 379.06 -15.68%
EPS 4.28 0.64 12.92 13.00 12.56 73.00 8.72 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.55 1.46 1.12 0.98 3.63 3.33 -11.12%
Adjusted Per Share Value based on latest NOSH - 419,197
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 120.87 109.78 102.13 104.93 104.61 96.78 62.04 11.75%
EPS 3.79 0.53 10.47 10.58 10.28 11.96 1.43 17.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4558 1.2887 1.1835 0.9144 0.802 0.5948 0.545 17.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.98 1.78 1.50 1.17 1.30 3.26 0.95 -
P/RPS 0.72 1.35 1.19 0.91 1.02 0.55 0.25 19.26%
P/EPS 22.98 278.13 11.61 9.03 10.35 4.47 10.89 13.24%
EY 4.35 0.36 8.61 11.08 9.66 22.39 9.18 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.15 1.03 1.04 1.33 0.90 0.29 12.87%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 24/08/15 18/08/14 19/08/13 23/08/12 -
Price 1.00 1.76 1.51 0.96 1.35 4.59 1.20 -
P/RPS 0.73 1.33 1.20 0.75 1.06 0.78 0.32 14.72%
P/EPS 23.44 275.00 11.69 7.41 10.75 6.29 13.76 9.27%
EY 4.27 0.36 8.56 13.50 9.30 15.90 7.27 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.14 1.03 0.86 1.38 1.26 0.36 9.18%

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