[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -46.63%
YoY- 128.03%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 771,152 711,468 667,648 491,956 600,120 620,596 563,636 5.36%
PBT 5,584 10,608 11,872 -23,040 15,556 31,392 15,120 -15.29%
Tax -1,608 -8,608 -4,996 1,140 -5,068 -8,832 -10,548 -26.90%
NP 3,976 2,000 6,876 -21,900 10,488 22,560 4,572 -2.29%
-
NP to SH 2,988 1,528 6,196 -22,108 7,768 19,440 2,732 1.50%
-
Tax Rate 28.80% 81.15% 42.08% - 32.58% 28.13% 69.76% -
Total Cost 767,176 709,468 660,772 513,856 589,632 598,036 559,064 5.41%
-
Net Worth 889,297 791,636 791,636 690,554 691,305 747,449 661,656 5.04%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 889,297 791,636 791,636 690,554 691,305 747,449 661,656 5.04%
NOSH 527,825 527,825 527,825 460,775 460,775 460,345 426,875 3.59%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.52% 0.28% 1.03% -4.45% 1.75% 3.64% 0.81% -
ROE 0.34% 0.19% 0.78% -3.20% 1.12% 2.60% 0.41% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 150.02 138.40 129.88 108.29 131.95 136.17 132.04 2.14%
EPS 0.60 0.28 1.20 -4.88 1.72 4.28 0.64 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.54 1.54 1.52 1.52 1.64 1.55 1.84%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 146.10 134.79 126.49 93.20 113.70 117.58 106.78 5.36%
EPS 0.57 0.29 1.17 -4.19 1.47 3.68 0.52 1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6848 1.4998 1.4998 1.3083 1.3097 1.4161 1.2536 5.04%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.685 0.64 0.835 0.40 0.43 0.98 1.78 -
P/RPS 0.46 0.46 0.64 0.37 0.33 0.72 1.35 -16.41%
P/EPS 117.84 215.31 69.28 -8.22 25.18 22.98 278.13 -13.32%
EY 0.85 0.46 1.44 -12.17 3.97 4.35 0.36 15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.54 0.26 0.28 0.60 1.15 -16.13%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 23/08/21 24/08/20 26/08/19 27/08/18 28/08/17 -
Price 0.76 0.62 0.895 0.40 0.505 1.00 1.76 -
P/RPS 0.51 0.45 0.69 0.37 0.38 0.73 1.33 -14.75%
P/EPS 130.75 208.58 74.25 -8.22 29.57 23.44 275.00 -11.64%
EY 0.76 0.48 1.35 -12.17 3.38 4.27 0.36 13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.58 0.26 0.33 0.61 1.14 -14.66%

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