[TNLOGIS] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 36.82%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 604,524 649,509 548,917 595,596 569,593 545,884 317,280 11.33%
PBT 19,114 52,641 74,617 85,166 72,236 97,936 20,698 -1.31%
Tax -5,088 -17,986 -15,130 -20,829 -16,917 -20,653 -4,573 1.79%
NP 14,026 34,654 59,486 64,337 55,318 77,282 16,125 -2.29%
-
NP to SH 11,798 31,412 58,330 57,418 49,774 58,501 15,377 -4.31%
-
Tax Rate 26.62% 34.17% 20.28% 24.46% 23.42% 21.09% 22.09% -
Total Cost 590,497 614,854 489,430 531,258 514,274 468,601 301,154 11.87%
-
Net Worth 716,221 733,250 621,113 474,786 420,868 984,370 285,170 16.58%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 716,221 733,250 621,113 474,786 420,868 984,370 285,170 16.58%
NOSH 460,775 460,300 424,349 416,479 420,868 420,671 84,121 32.75%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.32% 5.34% 10.84% 10.80% 9.71% 14.16% 5.08% -
ROE 1.65% 4.28% 9.39% 12.09% 11.83% 5.94% 5.39% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 132.52 142.61 131.68 143.01 135.34 129.77 377.17 -15.99%
EPS 2.61 7.53 14.00 13.79 11.83 13.91 18.28 -27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.61 1.49 1.14 1.00 2.34 3.39 -12.03%
Adjusted Per Share Value based on latest NOSH - 416,603
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 114.53 123.05 104.00 112.84 107.91 103.42 60.11 11.33%
EPS 2.24 5.95 11.05 10.88 9.43 11.08 2.91 -4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3569 1.3892 1.1767 0.8995 0.7974 1.865 0.5403 16.57%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.735 1.34 1.59 1.37 1.10 1.45 1.97 -
P/RPS 0.55 0.94 1.21 0.96 0.81 1.12 0.52 0.93%
P/EPS 28.42 19.43 11.36 9.94 9.30 10.43 10.78 17.52%
EY 3.52 5.15 8.80 10.06 10.75 9.59 9.28 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 1.07 1.20 1.10 0.62 0.58 -3.44%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 26/02/18 20/02/17 22/02/16 16/02/15 24/02/14 25/02/13 -
Price 0.71 1.16 1.65 1.25 1.37 1.39 1.88 -
P/RPS 0.54 0.81 1.25 0.87 1.01 1.07 0.50 1.29%
P/EPS 27.45 16.82 11.79 9.07 11.58 10.00 10.28 17.77%
EY 3.64 5.95 8.48 11.03 8.63 10.00 9.72 -15.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.72 1.11 1.10 1.37 0.59 0.55 -3.28%

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