[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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 800,252 771,152 711,468 667,648 491,956 600,120 620,596 4.32%
PBT 29,788 5,584 10,608 11,872 -23,040 15,556 31,392 -0.86%
Tax -14,468 -1,608 -8,608 -4,996 1,140 -5,068 -8,832 8.56%
NP 15,320 3,976 2,000 6,876 -21,900 10,488 22,560 -6.24%
-
NP to SH 14,060 2,988 1,528 6,196 -22,108 7,768 19,440 -5.25%
-
Tax Rate 48.57% 28.80% 81.15% 42.08% - 32.58% 28.13% -
Total Cost 784,932 767,176 709,468 660,772 513,856 589,632 598,036 4.63%
-
Net Worth 950,979 889,297 791,636 791,636 690,554 691,305 747,449 4.09%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 950,979 889,297 791,636 791,636 690,554 691,305 747,449 4.09%
NOSH 527,825 527,825 527,825 527,825 460,775 460,775 460,345 2.30%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.91% 0.52% 0.28% 1.03% -4.45% 1.75% 3.64% -
ROE 1.48% 0.34% 0.19% 0.78% -3.20% 1.12% 2.60% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 155.68 150.02 138.40 129.88 108.29 131.95 136.17 2.25%
EPS 2.72 0.60 0.28 1.20 -4.88 1.72 4.28 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.73 1.54 1.54 1.52 1.52 1.64 2.02%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 155.86 150.19 138.57 130.04 95.82 116.88 120.87 4.32%
EPS 2.74 0.58 0.30 1.21 -4.31 1.51 3.79 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8522 1.7321 1.5418 1.5418 1.345 1.3464 1.4558 4.09%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.815 0.685 0.64 0.835 0.40 0.43 0.98 -
P/RPS 0.52 0.46 0.46 0.64 0.37 0.33 0.72 -5.27%
P/EPS 29.80 117.84 215.31 69.28 -8.22 25.18 22.98 4.42%
EY 3.36 0.85 0.46 1.44 -12.17 3.97 4.35 -4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.42 0.54 0.26 0.28 0.60 -5.03%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 28/08/23 29/08/22 23/08/21 24/08/20 26/08/19 27/08/18 -
Price 0.79 0.76 0.62 0.895 0.40 0.505 1.00 -
P/RPS 0.51 0.51 0.45 0.69 0.37 0.38 0.73 -5.79%
P/EPS 28.88 130.75 208.58 74.25 -8.22 29.57 23.44 3.53%
EY 3.46 0.76 0.48 1.35 -12.17 3.38 4.27 -3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.40 0.58 0.26 0.33 0.61 -5.65%

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