[TNLOGIS] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 3.42%
YoY- -43.11%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 723,185 684,025 575,077 615,282 604,524 649,509 548,917 4.70%
PBT 12,865 12,764 13,125 14,018 19,114 52,641 74,617 -25.38%
Tax -9,105 -7,570 -6,472 -5,185 -5,088 -17,986 -15,130 -8.11%
NP 3,760 5,193 6,653 8,833 14,026 34,654 59,486 -36.87%
-
NP to SH 2,970 3,816 6,094 6,712 11,798 31,412 58,330 -39.10%
-
Tax Rate 70.77% 59.31% 49.31% 36.99% 26.62% 34.17% 20.28% -
Total Cost 719,425 678,832 568,424 606,449 590,497 614,854 489,430 6.62%
-
Net Worth 791,630 791,636 719,669 695,097 716,221 733,250 621,113 4.12%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 791,630 791,636 719,669 695,097 716,221 733,250 621,113 4.12%
NOSH 527,825 527,825 527,825 460,775 460,775 460,300 424,349 3.70%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.52% 0.76% 1.16% 1.44% 2.32% 5.34% 10.84% -
ROE 0.38% 0.48% 0.85% 0.97% 1.65% 4.28% 9.39% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 140.68 133.07 111.87 135.43 132.52 142.61 131.68 1.10%
EPS 0.57 0.75 1.19 1.48 2.61 7.53 14.00 -41.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.40 1.53 1.57 1.61 1.49 0.55%
Adjusted Per Share Value based on latest NOSH - 460,775
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 137.01 129.59 108.95 116.57 114.53 123.05 104.00 4.69%
EPS 0.56 0.72 1.15 1.27 2.24 5.95 11.05 -39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4998 1.3635 1.3169 1.3569 1.3892 1.1767 4.12%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.79 0.80 0.885 0.505 0.735 1.34 1.59 -
P/RPS 0.56 0.60 0.79 0.37 0.55 0.94 1.21 -12.04%
P/EPS 136.70 107.77 74.64 34.18 28.42 19.43 11.36 51.35%
EY 0.73 0.93 1.34 2.93 3.52 5.15 8.80 -33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.63 0.33 0.47 0.83 1.07 -11.61%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 21/02/22 22/02/21 24/02/20 18/02/19 26/02/18 20/02/17 -
Price 0.77 0.74 0.83 0.44 0.71 1.16 1.65 -
P/RPS 0.55 0.56 0.74 0.32 0.54 0.81 1.25 -12.78%
P/EPS 133.24 99.68 70.01 29.78 27.45 16.82 11.79 49.77%
EY 0.75 1.00 1.43 3.36 3.64 5.95 8.48 -33.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.59 0.29 0.45 0.72 1.11 -12.44%

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