[TNLOGIS] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -41.77%
YoY- 198.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 752,636 709,724 664,572 544,070 611,148 614,400 628,700 3.04%
PBT 7,544 14,368 10,014 1,804 12,906 26,120 47,808 -26.47%
Tax -2,786 -9,642 -5,520 -4,928 -4,172 -7,560 -16,250 -25.45%
NP 4,758 4,726 4,494 -3,124 8,734 18,560 31,558 -27.03%
-
NP to SH 3,926 4,068 3,608 -3,676 6,490 15,364 27,450 -27.67%
-
Tax Rate 36.93% 67.11% 55.12% 273.17% 32.33% 28.94% 33.99% -
Total Cost 747,878 704,998 660,078 547,194 602,414 595,840 597,142 3.82%
-
Net Worth 894,438 791,632 786,496 683,911 691,305 711,643 659,133 5.21%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 894,438 791,632 786,496 683,911 691,305 711,643 659,133 5.21%
NOSH 527,825 527,825 527,825 460,775 460,775 460,774 417,173 3.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.63% 0.67% 0.68% -0.57% 1.43% 3.02% 5.02% -
ROE 0.44% 0.51% 0.46% -0.54% 0.94% 2.16% 4.16% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 146.41 138.07 129.28 121.72 134.38 134.68 150.70 -0.47%
EPS 0.76 0.80 0.70 -0.82 1.42 3.58 6.58 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.54 1.53 1.53 1.52 1.56 1.58 1.61%
Adjusted Per Share Value based on latest NOSH - 527,825
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 142.59 134.46 125.91 103.08 115.79 116.40 119.11 3.04%
EPS 0.74 0.77 0.68 -0.70 1.23 2.91 5.20 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6946 1.4998 1.4901 1.2957 1.3097 1.3483 1.2488 5.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.73 0.60 0.845 0.39 0.475 0.96 1.54 -
P/RPS 0.50 0.43 0.65 0.32 0.35 0.71 1.02 -11.19%
P/EPS 95.58 75.82 120.39 -47.42 33.29 28.50 23.40 26.41%
EY 1.05 1.32 0.83 -2.11 3.00 3.51 4.27 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.55 0.25 0.31 0.62 0.97 -13.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 23/11/20 25/11/19 26/11/18 27/11/17 -
Price 0.725 0.68 0.79 0.76 0.455 0.835 1.32 -
P/RPS 0.50 0.49 0.61 0.62 0.34 0.62 0.88 -8.98%
P/EPS 94.93 85.93 112.56 -92.42 31.89 24.79 20.06 29.55%
EY 1.05 1.16 0.89 -1.08 3.14 4.03 4.98 -22.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.52 0.50 0.30 0.54 0.84 -10.90%

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