[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 71.65%
YoY- -46.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 431,308 461,462 453,393 487,132 411,688 446,697 427,195 0.15%
PBT 9,844 10,514 14,336 39,481 55,963 63,875 54,177 -24.72%
Tax -4,854 -3,889 -3,816 -13,490 -11,348 -15,622 -12,688 -14.78%
NP 4,990 6,625 10,520 25,991 44,615 48,253 41,489 -29.71%
-
NP to SH 4,571 5,034 8,849 23,559 43,748 43,064 37,331 -29.50%
-
Tax Rate 49.31% 36.99% 26.62% 34.17% 20.28% 24.46% 23.42% -
Total Cost 426,318 454,837 442,873 461,141 367,073 398,444 385,706 1.68%
-
Net Worth 719,669 695,097 716,221 733,250 621,113 474,786 420,868 9.34%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 719,669 695,097 716,221 733,250 621,113 474,786 420,868 9.34%
NOSH 527,825 460,775 460,775 460,300 424,349 416,479 420,868 3.84%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.16% 1.44% 2.32% 5.34% 10.84% 10.80% 9.71% -
ROE 0.64% 0.72% 1.24% 3.21% 7.04% 9.07% 8.87% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 83.90 101.57 99.39 106.96 98.76 107.26 101.50 -3.12%
EPS 0.89 1.11 1.96 5.65 10.50 10.34 8.87 -31.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.53 1.57 1.61 1.49 1.14 1.00 5.76%
Adjusted Per Share Value based on latest NOSH - 460,300
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 84.00 89.88 88.31 94.88 80.18 87.00 83.20 0.15%
EPS 0.89 0.98 1.72 4.59 8.52 8.39 7.27 -29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4017 1.3538 1.395 1.4281 1.2097 0.9247 0.8197 9.34%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.885 0.505 0.735 1.34 1.59 1.37 1.10 -
P/RPS 1.05 0.50 0.74 1.25 1.61 1.28 1.08 -0.46%
P/EPS 99.53 45.58 37.89 25.90 15.15 13.25 12.40 41.45%
EY 1.00 2.19 2.64 3.86 6.60 7.55 8.06 -29.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.33 0.47 0.83 1.07 1.20 1.10 -8.86%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 18/02/19 26/02/18 20/02/17 22/02/16 16/02/15 -
Price 0.83 0.44 0.71 1.16 1.65 1.25 1.37 -
P/RPS 0.99 0.43 0.71 1.08 1.67 1.17 1.35 -5.03%
P/EPS 93.34 39.71 36.60 22.42 15.72 12.09 15.45 34.91%
EY 1.07 2.52 2.73 4.46 6.36 8.27 6.47 -25.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.29 0.45 0.72 1.11 1.10 1.37 -13.08%

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