[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 39.47%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 603,038 589,888 657,938 573,428 568,475 618,009 533,134 2.07%
PBT 12,517 11,964 54,629 100,582 105,769 110,663 112,534 -30.62%
Tax -10,334 -11,339 -21,004 -17,655 -22,924 -27,920 -20,979 -11.12%
NP 2,183 625 33,625 82,927 82,845 82,743 91,555 -46.32%
-
NP to SH 719 -1,374 30,451 81,351 77,080 72,876 74,621 -53.83%
-
Tax Rate 82.56% 94.78% 38.45% 17.55% 21.67% 25.23% 18.64% -
Total Cost 600,855 589,263 624,313 490,501 485,630 535,266 441,579 5.26%
-
Net Worth 695,097 688,063 737,803 650,171 599,610 458,559 399,384 9.66%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 16,827 10,510 -
Div Payout % - - - - - 23.09% 14.08% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 695,097 688,063 737,803 650,171 599,610 458,559 399,384 9.66%
NOSH 460,775 460,775 460,305 416,776 416,396 420,696 420,405 1.53%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.36% 0.11% 5.11% 14.46% 14.57% 13.39% 17.17% -
ROE 0.10% -0.20% 4.13% 12.51% 12.86% 15.89% 18.68% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 132.74 129.45 144.46 137.59 136.52 146.90 126.81 0.76%
EPS 0.16 -0.30 7.31 19.54 18.48 17.33 17.75 -54.34%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 2.50 -
NAPS 1.53 1.51 1.62 1.56 1.44 1.09 0.95 8.25%
Adjusted Per Share Value based on latest NOSH - 411,114
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 114.25 111.76 124.65 108.64 107.70 117.09 101.01 2.07%
EPS 0.14 -0.26 5.77 15.41 14.60 13.81 14.14 -53.62%
DPS 0.00 0.00 0.00 0.00 0.00 3.19 1.99 -
NAPS 1.3169 1.3036 1.3978 1.2318 1.136 0.8688 0.7567 9.66%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.32 0.605 1.03 1.70 1.24 1.13 1.28 -
P/RPS 0.24 0.47 0.71 1.24 0.91 0.77 1.01 -21.28%
P/EPS 202.20 -200.64 15.40 8.71 6.70 6.52 7.21 74.21%
EY 0.49 -0.50 6.49 11.48 14.93 15.33 13.87 -42.68%
DY 0.00 0.00 0.00 0.00 0.00 3.54 1.95 -
P/NAPS 0.21 0.40 0.64 1.09 0.86 1.04 1.35 -26.64%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/06/20 31/05/19 28/05/18 29/05/17 30/05/16 25/05/15 27/05/14 -
Price 0.41 0.47 1.03 1.74 1.26 1.32 1.35 -
P/RPS 0.31 0.36 0.71 1.26 0.92 0.90 1.06 -18.51%
P/EPS 259.07 -155.87 15.40 8.91 6.81 7.62 7.61 79.93%
EY 0.39 -0.64 6.49 11.22 14.69 13.12 13.15 -44.33%
DY 0.00 0.00 0.00 0.00 0.00 3.03 1.85 -
P/NAPS 0.27 0.31 0.64 1.12 0.87 1.21 1.42 -24.15%

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