[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 105.22%
YoY- 15.36%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 453,393 487,132 411,688 446,697 427,195 409,413 237,960 11.33%
PBT 14,336 39,481 55,963 63,875 54,177 73,452 15,524 -1.31%
Tax -3,816 -13,490 -11,348 -15,622 -12,688 -15,490 -3,430 1.79%
NP 10,520 25,991 44,615 48,253 41,489 57,962 12,094 -2.29%
-
NP to SH 8,849 23,559 43,748 43,064 37,331 43,876 11,533 -4.31%
-
Tax Rate 26.62% 34.17% 20.28% 24.46% 23.42% 21.09% 22.09% -
Total Cost 442,873 461,141 367,073 398,444 385,706 351,451 225,866 11.87%
-
Net Worth 716,221 733,250 621,113 474,786 420,868 984,370 285,170 16.58%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 716,221 733,250 621,113 474,786 420,868 984,370 285,170 16.58%
NOSH 460,775 460,300 424,349 416,479 420,868 420,671 84,121 32.75%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.32% 5.34% 10.84% 10.80% 9.71% 14.16% 5.08% -
ROE 1.24% 3.21% 7.04% 9.07% 8.87% 4.46% 4.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 99.39 106.96 98.76 107.26 101.50 97.32 282.88 -15.99%
EPS 1.96 5.65 10.50 10.34 8.87 10.43 13.71 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.61 1.49 1.14 1.00 2.34 3.39 -12.03%
Adjusted Per Share Value based on latest NOSH - 416,603
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 88.31 94.88 80.18 87.00 83.20 79.74 46.35 11.33%
EPS 1.72 4.59 8.52 8.39 7.27 8.55 2.25 -4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.395 1.4281 1.2097 0.9247 0.8197 1.9172 0.5554 16.58%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.735 1.34 1.59 1.37 1.10 1.45 1.97 -
P/RPS 0.74 1.25 1.61 1.28 1.08 1.49 0.70 0.93%
P/EPS 37.89 25.90 15.15 13.25 12.40 13.90 14.37 17.52%
EY 2.64 3.86 6.60 7.55 8.06 7.19 6.96 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 1.07 1.20 1.10 0.62 0.58 -3.44%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 26/02/18 20/02/17 22/02/16 16/02/15 24/02/14 25/02/13 -
Price 0.71 1.16 1.65 1.25 1.37 1.39 1.88 -
P/RPS 0.71 1.08 1.67 1.17 1.35 1.43 0.66 1.22%
P/EPS 36.60 22.42 15.72 12.09 15.45 13.33 13.71 17.77%
EY 2.73 4.46 6.36 8.27 6.47 7.50 7.29 -15.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.72 1.11 1.10 1.37 0.59 0.55 -3.28%

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