[TNLOGIS] YoY 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- -83.6%
YoY- -93.11%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 183,530 176,995 165,374 149,046 155,544 152,051 173,440 0.94%
PBT 2,377 4,532 2,038 6,661 2,563 5,213 20,123 -29.94%
Tax -992 -2,669 -1,511 -2,748 -813 -1,573 -5,488 -24.79%
NP 1,385 1,863 527 3,913 1,750 3,640 14,635 -32.48%
-
NP to SH 1,216 1,652 254 3,689 1,308 2,223 13,041 -32.64%
-
Tax Rate 41.73% 58.89% 74.14% 41.26% 31.72% 30.17% 27.27% -
Total Cost 182,145 175,132 164,847 145,133 153,794 148,411 158,805 2.31%
-
Net Worth 894,438 791,632 786,496 683,911 691,305 711,643 686,826 4.49%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 894,438 791,632 786,496 683,911 691,305 711,643 686,826 4.49%
NOSH 527,825 527,825 527,825 460,775 460,775 460,774 434,700 3.28%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.75% 1.05% 0.32% 2.63% 1.13% 2.39% 8.44% -
ROE 0.14% 0.21% 0.03% 0.54% 0.19% 0.31% 1.90% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 35.70 34.43 32.17 33.34 34.20 33.33 39.90 -1.83%
EPS 0.24 0.25 -0.05 0.83 0.29 0.73 3.00 -34.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.54 1.53 1.53 1.52 1.56 1.58 1.61%
Adjusted Per Share Value based on latest NOSH - 527,825
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.77 33.53 31.33 28.24 29.47 28.81 32.86 0.94%
EPS 0.23 0.31 0.05 0.70 0.25 0.42 2.47 -32.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6946 1.4998 1.4901 1.2957 1.3097 1.3483 1.3012 4.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.73 0.60 0.845 0.39 0.475 0.96 1.54 -
P/RPS 2.04 1.74 2.63 1.17 1.39 2.88 3.86 -10.07%
P/EPS 308.60 186.70 1,710.13 47.26 165.16 197.00 51.33 34.82%
EY 0.32 0.54 0.06 2.12 0.61 0.51 1.95 -25.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.55 0.25 0.31 0.62 0.97 -13.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 23/11/20 25/11/19 26/11/18 27/11/17 -
Price 0.725 0.68 0.79 0.76 0.455 0.835 1.32 -
P/RPS 2.03 1.97 2.46 2.28 1.33 2.51 3.31 -7.82%
P/EPS 306.48 211.59 1,598.82 92.09 158.21 171.35 44.00 38.17%
EY 0.33 0.47 0.06 1.09 0.63 0.58 2.27 -27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.52 0.50 0.30 0.54 0.84 -10.90%

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