[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 34.24%
YoY- 5.77%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 589,888 657,938 573,428 568,475 618,009 533,134 340,016 9.61%
PBT 11,964 54,629 100,582 105,769 110,663 112,534 28,486 -13.45%
Tax -11,339 -21,004 -17,655 -22,924 -27,920 -20,979 -6,692 9.18%
NP 625 33,625 82,927 82,845 82,743 91,555 21,794 -44.65%
-
NP to SH -1,374 30,451 81,351 77,080 72,876 74,621 17,345 -
-
Tax Rate 94.78% 38.45% 17.55% 21.67% 25.23% 18.64% 23.49% -
Total Cost 589,263 624,313 490,501 485,630 535,266 441,579 318,222 10.80%
-
Net Worth 688,063 737,803 650,171 599,610 458,559 399,384 58,030 50.97%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 16,827 10,510 1,513 -
Div Payout % - - - - 23.09% 14.08% 8.73% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 688,063 737,803 650,171 599,610 458,559 399,384 58,030 50.97%
NOSH 460,775 460,305 416,776 416,396 420,696 420,405 84,102 32.75%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.11% 5.11% 14.46% 14.57% 13.39% 17.17% 6.41% -
ROE -0.20% 4.13% 12.51% 12.86% 15.89% 18.68% 29.89% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 129.45 144.46 137.59 136.52 146.90 126.81 404.29 -17.28%
EPS -0.30 7.31 19.54 18.48 17.33 17.75 4.12 -
DPS 0.00 0.00 0.00 0.00 4.00 2.50 1.80 -
NAPS 1.51 1.62 1.56 1.44 1.09 0.95 0.69 13.93%
Adjusted Per Share Value based on latest NOSH - 416,298
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 111.76 124.65 108.64 107.70 117.09 101.01 64.42 9.61%
EPS -0.26 5.77 15.41 14.60 13.81 14.14 3.29 -
DPS 0.00 0.00 0.00 0.00 3.19 1.99 0.29 -
NAPS 1.3036 1.3978 1.2318 1.136 0.8688 0.7567 0.1099 50.98%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.605 1.03 1.70 1.24 1.13 1.28 2.34 -
P/RPS 0.47 0.71 1.24 0.91 0.77 1.01 0.58 -3.44%
P/EPS -200.64 15.40 8.71 6.70 6.52 7.21 11.35 -
EY -0.50 6.49 11.48 14.93 15.33 13.87 8.81 -
DY 0.00 0.00 0.00 0.00 3.54 1.95 0.77 -
P/NAPS 0.40 0.64 1.09 0.86 1.04 1.35 3.39 -29.95%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 28/05/18 29/05/17 30/05/16 25/05/15 27/05/14 29/05/13 -
Price 0.47 1.03 1.74 1.26 1.32 1.35 2.57 -
P/RPS 0.36 0.71 1.26 0.92 0.90 1.06 0.64 -9.13%
P/EPS -155.87 15.40 8.91 6.81 7.62 7.61 12.46 -
EY -0.64 6.49 11.22 14.69 13.12 13.15 8.02 -
DY 0.00 0.00 0.00 0.00 3.03 1.85 0.70 -
P/NAPS 0.31 0.64 1.12 0.87 1.21 1.42 3.72 -33.89%

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