[TNLOGIS] YoY Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 241.34%
YoY- -60.04%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 177,867 166,912 122,989 150,030 155,149 140,909 131,090 5.21%
PBT 2,652 2,968 -5,760 3,889 7,848 3,780 17,625 -27.05%
Tax -2,152 -1,249 285 -1,267 -2,208 -2,637 -3,796 -9.02%
NP 500 1,719 -5,475 2,622 5,640 1,143 13,829 -42.48%
-
NP to SH 382 1,549 -5,527 1,942 4,860 683 13,443 -44.74%
-
Tax Rate 81.15% 42.08% - 32.58% 28.13% 69.76% 21.54% -
Total Cost 177,367 165,193 128,464 147,408 149,509 139,766 117,261 7.13%
-
Net Worth 791,636 791,636 690,554 691,305 747,449 661,656 607,640 4.50%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 791,636 791,636 690,554 691,305 747,449 661,656 607,640 4.50%
NOSH 527,825 527,825 460,775 460,775 460,345 426,875 416,191 4.03%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 0.28% 1.03% -4.45% 1.75% 3.64% 0.81% 10.55% -
ROE 0.05% 0.20% -0.80% 0.28% 0.65% 0.10% 2.21% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 34.60 32.47 27.07 32.99 34.04 33.01 31.50 1.57%
EPS 0.07 0.30 -1.22 0.43 1.07 0.16 3.23 -47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.52 1.52 1.64 1.55 1.46 0.89%
Adjusted Per Share Value based on latest NOSH - 460,775
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 34.64 32.51 23.95 29.22 30.22 27.44 25.53 5.21%
EPS 0.07 0.30 -1.08 0.38 0.95 0.13 2.62 -45.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5418 1.5418 1.345 1.3464 1.4558 1.2887 1.1835 4.50%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.64 0.835 0.40 0.43 0.98 1.78 1.50 -
P/RPS 1.85 2.57 1.48 1.30 2.88 5.39 4.76 -14.56%
P/EPS 861.24 277.10 -32.88 100.70 91.90 1,112.50 46.44 62.65%
EY 0.12 0.36 -3.04 0.99 1.09 0.09 2.15 -38.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.26 0.28 0.60 1.15 1.03 -13.88%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 23/08/21 24/08/20 26/08/19 27/08/18 28/08/17 29/08/16 -
Price 0.62 0.895 0.40 0.505 1.00 1.76 1.51 -
P/RPS 1.79 2.76 1.48 1.53 2.94 5.33 4.79 -15.12%
P/EPS 834.32 297.01 -32.88 118.27 93.78 1,100.00 46.75 61.62%
EY 0.12 0.34 -3.04 0.85 1.07 0.09 2.14 -38.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.26 0.33 0.61 1.14 1.03 -14.57%

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