[TNLOGIS] YoY Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -86.66%
YoY- 128.03%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 200,063 192,788 177,867 166,912 122,989 150,030 155,149 4.32%
PBT 7,447 1,396 2,652 2,968 -5,760 3,889 7,848 -0.86%
Tax -3,617 -402 -2,152 -1,249 285 -1,267 -2,208 8.56%
NP 3,830 994 500 1,719 -5,475 2,622 5,640 -6.24%
-
NP to SH 3,515 747 382 1,549 -5,527 1,942 4,860 -5.25%
-
Tax Rate 48.57% 28.80% 81.15% 42.08% - 32.58% 28.13% -
Total Cost 196,233 191,794 177,367 165,193 128,464 147,408 149,509 4.63%
-
Net Worth 950,979 889,297 791,636 791,636 690,554 691,305 747,449 4.09%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 950,979 889,297 791,636 791,636 690,554 691,305 747,449 4.09%
NOSH 527,825 527,825 527,825 527,825 460,775 460,775 460,345 2.30%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.91% 0.52% 0.28% 1.03% -4.45% 1.75% 3.64% -
ROE 0.37% 0.08% 0.05% 0.20% -0.80% 0.28% 0.65% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 38.92 37.50 34.60 32.47 27.07 32.99 34.04 2.25%
EPS 0.68 0.15 0.07 0.30 -1.22 0.43 1.07 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.73 1.54 1.54 1.52 1.52 1.64 2.02%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 38.97 37.55 34.64 32.51 23.95 29.22 30.22 4.32%
EPS 0.68 0.15 0.07 0.30 -1.08 0.38 0.95 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8522 1.7321 1.5418 1.5418 1.345 1.3464 1.4558 4.09%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.815 0.685 0.64 0.835 0.40 0.43 0.98 -
P/RPS 2.09 1.83 1.85 2.57 1.48 1.30 2.88 -5.19%
P/EPS 119.19 471.38 861.24 277.10 -32.88 100.70 91.90 4.42%
EY 0.84 0.21 0.12 0.36 -3.04 0.99 1.09 -4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.42 0.54 0.26 0.28 0.60 -5.03%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 28/08/23 29/08/22 23/08/21 24/08/20 26/08/19 27/08/18 -
Price 0.79 0.76 0.62 0.895 0.40 0.505 1.00 -
P/RPS 2.03 2.03 1.79 2.76 1.48 1.53 2.94 -5.98%
P/EPS 115.53 522.99 834.32 297.01 -32.88 118.27 93.78 3.53%
EY 0.87 0.19 0.12 0.34 -3.04 0.85 1.07 -3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.40 0.58 0.26 0.33 0.61 -5.65%

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