[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -30.24%
YoY- -1.02%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 600,120 620,596 563,636 524,360 538,764 537,112 496,912 3.19%
PBT 15,556 31,392 15,120 70,500 77,488 77,756 94,984 -26.02%
Tax -5,068 -8,832 -10,548 -15,184 -19,548 -16,668 -19,776 -20.29%
NP 10,488 22,560 4,572 55,316 57,940 61,088 75,208 -27.97%
-
NP to SH 7,768 19,440 2,732 53,772 54,328 52,776 61,412 -29.13%
-
Tax Rate 32.58% 28.13% 69.76% 21.54% 25.23% 21.44% 20.82% -
Total Cost 589,632 598,036 559,064 469,044 480,824 476,024 421,704 5.74%
-
Net Worth 691,305 747,449 661,656 607,640 469,501 411,787 305,377 14.58%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 691,305 747,449 661,656 607,640 469,501 411,787 305,377 14.58%
NOSH 460,775 460,345 426,875 416,191 419,197 420,191 84,126 32.75%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.75% 3.64% 0.81% 10.55% 10.75% 11.37% 15.14% -
ROE 1.12% 2.60% 0.41% 8.85% 11.57% 12.82% 20.11% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 131.95 136.17 132.04 125.99 128.52 127.83 590.68 -22.09%
EPS 1.72 4.28 0.64 12.92 13.00 12.56 73.00 -46.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.64 1.55 1.46 1.12 0.98 3.63 -13.49%
Adjusted Per Share Value based on latest NOSH - 416,191
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 116.88 120.87 109.78 102.13 104.93 104.61 96.78 3.19%
EPS 1.51 3.79 0.53 10.47 10.58 10.28 11.96 -29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3464 1.4558 1.2887 1.1835 0.9144 0.802 0.5948 14.57%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.43 0.98 1.78 1.50 1.17 1.30 3.26 -
P/RPS 0.33 0.72 1.35 1.19 0.91 1.02 0.55 -8.15%
P/EPS 25.18 22.98 278.13 11.61 9.03 10.35 4.47 33.37%
EY 3.97 4.35 0.36 8.61 11.08 9.66 22.39 -25.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.60 1.15 1.03 1.04 1.33 0.90 -17.67%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 27/08/18 28/08/17 29/08/16 24/08/15 18/08/14 19/08/13 -
Price 0.505 1.00 1.76 1.51 0.96 1.35 4.59 -
P/RPS 0.38 0.73 1.33 1.20 0.75 1.06 0.78 -11.29%
P/EPS 29.57 23.44 275.00 11.69 7.41 10.75 6.29 29.41%
EY 3.38 4.27 0.36 8.56 13.50 9.30 15.90 -22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.61 1.14 1.03 0.86 1.38 1.26 -20.00%

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