[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -3.06%
YoY- -62.57%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 600,492 603,038 589,888 657,938 573,428 568,475 618,009 -0.47%
PBT 21,405 12,517 11,964 54,629 100,582 105,769 110,663 -23.93%
Tax -9,160 -10,334 -11,339 -21,004 -17,655 -22,924 -27,920 -16.93%
NP 12,245 2,183 625 33,625 82,927 82,845 82,743 -27.25%
-
NP to SH 11,610 719 -1,374 30,451 81,351 77,080 72,876 -26.35%
-
Tax Rate 42.79% 82.56% 94.78% 38.45% 17.55% 21.67% 25.23% -
Total Cost 588,247 600,855 589,263 624,313 490,501 485,630 535,266 1.58%
-
Net Worth 786,496 695,097 688,063 737,803 650,171 599,610 458,559 9.39%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 16,827 -
Div Payout % - - - - - - 23.09% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 786,496 695,097 688,063 737,803 650,171 599,610 458,559 9.39%
NOSH 527,825 460,775 460,775 460,305 416,776 416,396 420,696 3.84%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.04% 0.36% 0.11% 5.11% 14.46% 14.57% 13.39% -
ROE 1.48% 0.10% -0.20% 4.13% 12.51% 12.86% 15.89% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 116.82 132.74 129.45 144.46 137.59 136.52 146.90 -3.74%
EPS 2.26 0.16 -0.30 7.31 19.54 18.48 17.33 -28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.53 1.53 1.51 1.62 1.56 1.44 1.09 5.80%
Adjusted Per Share Value based on latest NOSH - 460,305
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 113.77 114.25 111.76 124.65 108.64 107.70 117.09 -0.47%
EPS 2.20 0.14 -0.26 5.77 15.41 14.60 13.81 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.19 -
NAPS 1.4901 1.3169 1.3036 1.3978 1.2318 1.136 0.8688 9.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.85 0.32 0.605 1.03 1.70 1.24 1.13 -
P/RPS 0.73 0.24 0.47 0.71 1.24 0.91 0.77 -0.88%
P/EPS 37.64 202.20 -200.64 15.40 8.71 6.70 6.52 33.90%
EY 2.66 0.49 -0.50 6.49 11.48 14.93 15.33 -25.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.54 -
P/NAPS 0.56 0.21 0.40 0.64 1.09 0.86 1.04 -9.79%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 22/06/20 31/05/19 28/05/18 29/05/17 30/05/16 25/05/15 -
Price 0.815 0.41 0.47 1.03 1.74 1.26 1.32 -
P/RPS 0.70 0.31 0.36 0.71 1.26 0.92 0.90 -4.09%
P/EPS 36.09 259.07 -155.87 15.40 8.91 6.81 7.62 29.55%
EY 2.77 0.39 -0.64 6.49 11.22 14.69 13.12 -22.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 0.53 0.27 0.31 0.64 1.12 0.87 1.21 -12.84%

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