[TNLOGIS] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 66.75%
YoY- -156.64%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 376,318 354,862 332,286 272,035 305,574 307,200 314,350 3.04%
PBT 3,772 7,184 5,007 902 6,453 13,060 23,904 -26.47%
Tax -1,393 -4,821 -2,760 -2,464 -2,086 -3,780 -8,125 -25.45%
NP 2,379 2,363 2,247 -1,562 4,367 9,280 15,779 -27.03%
-
NP to SH 1,963 2,034 1,804 -1,838 3,245 7,682 13,725 -27.67%
-
Tax Rate 36.93% 67.11% 55.12% 273.17% 32.33% 28.94% 33.99% -
Total Cost 373,939 352,499 330,039 273,597 301,207 297,920 298,571 3.82%
-
Net Worth 894,438 791,632 786,496 683,911 691,305 711,643 659,133 5.21%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 894,438 791,632 786,496 683,911 691,305 711,643 659,133 5.21%
NOSH 527,825 527,825 527,825 460,775 460,775 460,774 417,173 3.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.63% 0.67% 0.68% -0.57% 1.43% 3.02% 5.02% -
ROE 0.22% 0.26% 0.23% -0.27% 0.47% 1.08% 2.08% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 73.21 69.03 64.64 60.86 67.19 67.34 75.35 -0.47%
EPS 0.38 0.40 0.35 -0.41 0.71 1.79 3.29 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.54 1.53 1.53 1.52 1.56 1.58 1.61%
Adjusted Per Share Value based on latest NOSH - 460,775
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 73.29 69.12 64.72 52.98 59.52 59.83 61.22 3.04%
EPS 0.38 0.40 0.35 -0.36 0.63 1.50 2.67 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7421 1.5418 1.5318 1.332 1.3464 1.386 1.2838 5.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.73 0.60 0.845 0.39 0.475 0.96 1.54 -
P/RPS 1.00 0.87 1.31 0.64 0.71 1.43 2.04 -11.19%
P/EPS 191.16 151.64 240.78 -94.85 66.57 57.01 46.81 26.41%
EY 0.52 0.66 0.42 -1.05 1.50 1.75 2.14 -20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.55 0.25 0.31 0.62 0.97 -13.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 23/11/20 25/11/19 26/11/18 27/11/17 -
Price 0.725 0.68 0.79 0.76 0.455 0.835 1.32 -
P/RPS 0.99 0.99 1.22 1.25 0.68 1.24 1.75 -9.05%
P/EPS 189.85 171.85 225.11 -184.83 63.77 49.59 40.12 29.55%
EY 0.53 0.58 0.44 -0.54 1.57 2.02 2.49 -22.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.52 0.50 0.30 0.54 0.84 -10.90%

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