[TNLOGIS] YoY Quarter Result on 30-Sep-2018 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -54.26%
YoY- -82.95%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 165,374 149,046 155,544 152,051 173,440 141,321 138,117 3.04%
PBT 2,038 6,661 2,563 5,213 20,123 16,610 12,228 -25.79%
Tax -1,511 -2,748 -813 -1,573 -5,488 -3,265 -4,034 -15.08%
NP 527 3,913 1,750 3,640 14,635 13,345 8,194 -36.67%
-
NP to SH 254 3,689 1,308 2,223 13,041 13,050 7,403 -42.96%
-
Tax Rate 74.14% 41.26% 31.72% 30.17% 27.27% 19.66% 32.99% -
Total Cost 164,847 145,133 153,794 148,411 158,805 127,976 129,923 4.04%
-
Net Worth 786,496 683,911 691,305 711,643 686,826 604,552 469,965 8.95%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 786,496 683,911 691,305 711,643 686,826 604,552 469,965 8.95%
NOSH 527,825 460,775 460,775 460,774 434,700 416,932 415,898 4.04%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.32% 2.63% 1.13% 2.39% 8.44% 9.44% 5.93% -
ROE 0.03% 0.54% 0.19% 0.31% 1.90% 2.16% 1.58% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.17 33.34 34.20 33.33 39.90 33.90 33.21 -0.52%
EPS -0.05 0.83 0.29 0.73 3.00 3.13 1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.52 1.56 1.58 1.45 1.13 5.17%
Adjusted Per Share Value based on latest NOSH - 460,774
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 31.33 28.24 29.47 28.81 32.86 26.77 26.17 3.04%
EPS 0.05 0.70 0.25 0.42 2.47 2.47 1.40 -42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4901 1.2957 1.3097 1.3483 1.3012 1.1454 0.8904 8.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.845 0.39 0.475 0.96 1.54 1.70 1.06 -
P/RPS 2.63 1.17 1.39 2.88 3.86 5.02 3.19 -3.16%
P/EPS 1,710.13 47.26 165.16 197.00 51.33 54.31 59.55 74.90%
EY 0.06 2.12 0.61 0.51 1.95 1.84 1.68 -42.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.25 0.31 0.62 0.97 1.17 0.94 -8.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 24/11/15 -
Price 0.79 0.76 0.455 0.835 1.32 1.60 1.41 -
P/RPS 2.46 2.28 1.33 2.51 3.31 4.72 4.25 -8.70%
P/EPS 1,598.82 92.09 158.21 171.35 44.00 51.12 79.21 64.93%
EY 0.06 1.09 0.63 0.58 2.27 1.96 1.26 -39.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.30 0.54 0.84 1.10 1.25 -13.58%

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