[TNLOGIS] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 280.81%
YoY- 15.61%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 170,806 161,740 126,101 190,814 123,721 102,056 75,905 14.46%
PBT 15,148 44,619 42,272 53,884 39,082 12,962 6,550 14.98%
Tax -7,514 -6,308 -5,025 -12,630 -5,489 -3,262 -1,169 36.33%
NP 7,634 38,311 37,247 41,254 33,593 9,700 5,381 5.99%
-
NP to SH 6,891 37,603 36,551 35,545 30,745 5,812 5,286 4.51%
-
Tax Rate 49.60% 14.14% 11.89% 23.44% 14.04% 25.17% 17.85% -
Total Cost 163,172 123,429 88,854 149,560 90,128 92,356 70,524 14.99%
-
Net Worth 737,803 641,338 599,469 420,523 399,570 252,199 277,591 17.68%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 20,814 16,820 10,515 1,513 5,888 -
Div Payout % - - 56.95% 47.32% 34.20% 26.04% 111.39% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 737,803 641,338 599,469 420,523 399,570 252,199 277,591 17.68%
NOSH 460,305 411,114 416,298 420,523 420,600 84,066 84,118 32.73%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.47% 23.69% 29.54% 21.62% 27.15% 9.50% 7.09% -
ROE 0.93% 5.86% 6.10% 8.45% 7.69% 2.30% 1.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.50 39.34 30.29 45.38 29.42 121.40 90.24 -13.60%
EPS 1.59 4.20 8.78 8.45 7.31 1.38 6.29 -20.47%
DPS 0.00 0.00 5.00 4.00 2.50 1.80 7.00 -
NAPS 1.62 1.56 1.44 1.00 0.95 3.00 3.30 -11.17%
Adjusted Per Share Value based on latest NOSH - 420,523
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 32.36 30.64 23.89 36.15 23.44 19.34 14.38 14.46%
EPS 1.31 7.12 6.92 6.73 5.82 1.10 1.00 4.60%
DPS 0.00 0.00 3.94 3.19 1.99 0.29 1.12 -
NAPS 1.3978 1.2151 1.1357 0.7967 0.757 0.4778 0.5259 17.68%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.03 1.70 1.24 1.13 1.28 2.34 1.08 -
P/RPS 2.75 4.32 4.09 2.49 4.35 1.93 1.20 14.81%
P/EPS 68.07 18.59 14.12 13.37 17.51 33.85 17.19 25.76%
EY 1.47 5.38 7.08 7.48 5.71 2.95 5.82 -20.48%
DY 0.00 0.00 4.03 3.54 1.95 0.77 6.48 -
P/NAPS 0.64 1.09 0.86 1.13 1.35 0.78 0.33 11.66%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 30/05/16 25/05/15 27/05/14 29/05/13 29/05/12 -
Price 1.03 1.74 1.26 1.32 1.35 2.57 1.03 -
P/RPS 2.75 4.42 4.16 2.91 4.59 2.12 1.14 15.80%
P/EPS 68.07 19.02 14.35 15.62 18.47 37.17 16.39 26.76%
EY 1.47 5.26 6.97 6.40 5.41 2.69 6.10 -21.10%
DY 0.00 0.00 3.97 3.03 1.85 0.70 6.80 -
P/NAPS 0.64 1.12 0.87 1.32 1.42 0.86 0.31 12.83%

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