[TNLOGIS] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 16.46%
YoY- 198.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 417,865 376,318 354,862 332,286 272,035 305,574 307,200 5.25%
PBT 3,327 3,772 7,184 5,007 902 6,453 13,060 -20.36%
Tax -4,250 -1,393 -4,821 -2,760 -2,464 -2,086 -3,780 1.97%
NP -923 2,379 2,363 2,247 -1,562 4,367 9,280 -
-
NP to SH -1,568 1,963 2,034 1,804 -1,838 3,245 7,682 -
-
Tax Rate 127.74% 36.93% 67.11% 55.12% 273.17% 32.33% 28.94% -
Total Cost 418,788 373,939 352,499 330,039 273,597 301,207 297,920 5.83%
-
Net Worth 930,683 894,438 791,632 786,496 683,911 691,305 711,643 4.56%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 930,683 894,438 791,632 786,496 683,911 691,305 711,643 4.56%
NOSH 505,806 527,825 527,825 527,825 460,775 460,775 460,774 1.56%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -0.22% 0.63% 0.67% 0.68% -0.57% 1.43% 3.02% -
ROE -0.17% 0.22% 0.26% 0.23% -0.27% 0.47% 1.08% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 82.61 73.21 69.03 64.64 60.86 67.19 67.34 3.46%
EPS -0.31 0.38 0.40 0.35 -0.41 0.71 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.74 1.54 1.53 1.53 1.52 1.56 2.78%
Adjusted Per Share Value based on latest NOSH - 527,825
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 81.39 73.29 69.12 64.72 52.98 59.52 59.83 5.25%
EPS -0.31 0.38 0.40 0.35 -0.36 0.63 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8127 1.7421 1.5418 1.5318 1.332 1.3464 1.386 4.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.75 0.73 0.60 0.845 0.39 0.475 0.96 -
P/RPS 0.91 1.00 0.87 1.31 0.64 0.71 1.43 -7.24%
P/EPS -241.94 191.16 151.64 240.78 -94.85 66.57 57.01 -
EY -0.41 0.52 0.66 0.42 -1.05 1.50 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.39 0.55 0.25 0.31 0.62 -6.65%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 27/11/23 29/11/22 29/11/21 23/11/20 25/11/19 26/11/18 -
Price 0.71 0.725 0.68 0.79 0.76 0.455 0.835 -
P/RPS 0.86 0.99 0.99 1.22 1.25 0.68 1.24 -5.91%
P/EPS -229.03 189.85 171.85 225.11 -184.83 63.77 49.59 -
EY -0.44 0.53 0.58 0.44 -0.54 1.57 2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.44 0.52 0.50 0.30 0.54 -5.27%

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