[TNLOGIS] YoY Quarter Result on 31-Dec-2019 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 36.24%
YoY- 52.7%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 187,527 180,733 159,272 155,888 146,193 172,783 139,277 5.08%
PBT 2,464 4,567 8,943 4,060 1,277 15,577 21,728 -30.41%
Tax -2,007 -2,918 -2,391 -1,809 -36 -5,365 -4,286 -11.87%
NP 457 1,649 6,552 2,251 1,241 10,212 17,442 -45.48%
-
NP to SH 194 1,059 6,408 1,782 1,167 9,834 17,256 -52.65%
-
Tax Rate 81.45% 63.89% 26.74% 44.56% 2.82% 34.44% 19.73% -
Total Cost 187,070 179,084 152,720 153,637 144,952 162,571 121,835 7.40%
-
Net Worth 791,630 791,636 719,669 695,097 716,221 733,250 621,113 4.12%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 791,630 791,636 719,669 695,097 716,221 733,250 621,113 4.12%
NOSH 527,825 527,825 527,825 460,775 460,775 460,300 424,349 3.70%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.24% 0.91% 4.11% 1.44% 0.85% 5.91% 12.52% -
ROE 0.02% 0.13% 0.89% 0.26% 0.16% 1.34% 2.78% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 36.48 35.16 30.98 34.31 32.05 37.94 33.41 1.47%
EPS 0.04 0.21 1.25 0.39 0.16 2.27 4.20 -53.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.40 1.53 1.57 1.61 1.49 0.55%
Adjusted Per Share Value based on latest NOSH - 460,775
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 36.52 35.20 31.02 30.36 28.47 33.65 27.13 5.07%
EPS 0.04 0.21 1.25 0.35 0.23 1.92 3.36 -52.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5418 1.5418 1.4017 1.3538 1.395 1.4281 1.2097 4.12%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.79 0.80 0.885 0.505 0.735 1.34 1.59 -
P/RPS 2.17 2.28 2.86 1.47 2.29 3.53 4.76 -12.26%
P/EPS 2,093.28 388.33 70.99 128.75 287.32 62.06 38.41 94.65%
EY 0.05 0.26 1.41 0.78 0.35 1.61 2.60 -48.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.63 0.33 0.47 0.83 1.07 -11.61%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 21/02/22 22/02/21 24/02/20 18/02/19 26/02/18 20/02/17 -
Price 0.77 0.74 0.83 0.44 0.71 1.16 1.65 -
P/RPS 2.11 2.10 2.68 1.28 2.22 3.06 4.94 -13.21%
P/EPS 2,040.29 359.20 66.58 112.18 277.55 53.72 39.86 92.63%
EY 0.05 0.28 1.50 0.89 0.36 1.86 2.51 -47.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.59 0.29 0.45 0.72 1.11 -12.44%

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