[TNLOGIS] YoY Quarter Result on 30-Sep-2019 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -32.65%
YoY- -41.16%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 176,995 165,374 149,046 155,544 152,051 173,440 141,321 3.82%
PBT 4,532 2,038 6,661 2,563 5,213 20,123 16,610 -19.45%
Tax -2,669 -1,511 -2,748 -813 -1,573 -5,488 -3,265 -3.30%
NP 1,863 527 3,913 1,750 3,640 14,635 13,345 -27.96%
-
NP to SH 1,652 254 3,689 1,308 2,223 13,041 13,050 -29.12%
-
Tax Rate 58.89% 74.14% 41.26% 31.72% 30.17% 27.27% 19.66% -
Total Cost 175,132 164,847 145,133 153,794 148,411 158,805 127,976 5.36%
-
Net Worth 791,632 786,496 683,911 691,305 711,643 686,826 604,552 4.59%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 791,632 786,496 683,911 691,305 711,643 686,826 604,552 4.59%
NOSH 527,825 527,825 460,775 460,775 460,774 434,700 416,932 4.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.05% 0.32% 2.63% 1.13% 2.39% 8.44% 9.44% -
ROE 0.21% 0.03% 0.54% 0.19% 0.31% 1.90% 2.16% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 34.43 32.17 33.34 34.20 33.33 39.90 33.90 0.25%
EPS 0.25 -0.05 0.83 0.29 0.73 3.00 3.13 -34.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.53 1.52 1.56 1.58 1.45 1.00%
Adjusted Per Share Value based on latest NOSH - 460,775
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 34.47 32.21 29.03 30.29 29.61 33.78 27.52 3.82%
EPS 0.32 0.05 0.72 0.25 0.43 2.54 2.54 -29.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5418 1.5318 1.332 1.3464 1.386 1.3377 1.1775 4.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.60 0.845 0.39 0.475 0.96 1.54 1.70 -
P/RPS 1.74 2.63 1.17 1.39 2.88 3.86 5.02 -16.18%
P/EPS 186.70 1,710.13 47.26 165.16 197.00 51.33 54.31 22.83%
EY 0.54 0.06 2.12 0.61 0.51 1.95 1.84 -18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.25 0.31 0.62 0.97 1.17 -16.72%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 -
Price 0.68 0.79 0.76 0.455 0.835 1.32 1.60 -
P/RPS 1.97 2.46 2.28 1.33 2.51 3.31 4.72 -13.54%
P/EPS 211.59 1,598.82 92.09 158.21 171.35 44.00 51.12 26.69%
EY 0.47 0.06 1.09 0.63 0.58 2.27 1.96 -21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.50 0.30 0.54 0.84 1.10 -14.15%

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