[TNLOGIS] YoY TTM 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- -18.35%
YoY- -124.79%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 713,578 660,743 569,499 588,262 650,789 617,575 572,402 3.74%
PBT 19,317 25,511 6,964 5,357 43,786 90,290 109,559 -25.10%
Tax -12,987 -9,457 -10,717 -9,639 -16,660 -18,212 -19,563 -6.59%
NP 6,330 16,054 -3,753 -4,282 27,126 72,078 89,996 -35.73%
-
NP to SH 5,341 15,251 -4,371 -5,901 23,808 69,337 85,124 -36.94%
-
Tax Rate 67.23% 37.07% 153.89% 179.93% 38.05% 20.17% 17.86% -
Total Cost 707,248 644,689 573,252 592,544 623,663 545,497 482,406 6.58%
-
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 - - - - - - 20,814 -
Div Payout % - - - - - - 24.45% -
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 0.89% 2.43% -0.66% -0.73% 4.17% 11.67% 15.72% -
ROE 0.67% 1.94% -0.64% -0.85% 3.35% 10.10% 14.08% -
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 138.82 128.54 127.40 129.34 142.66 142.07 137.29 0.18%
EPS 1.04 2.97 -0.98 -1.30 5.22 15.95 20.42 -39.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 138.98 128.69 110.92 114.57 126.75 120.28 111.48 3.74%
EPS 1.04 2.97 -0.85 -1.15 4.64 13.50 16.58 -36.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.05 -
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 0.43 0.66 0.31 0.37 0.67 1.08 1.24 -16.17%
P/EPS 57.75 28.48 -39.88 -36.61 18.39 9.65 8.33 38.06%
EY 1.73 3.51 -2.51 -2.73 5.44 10.36 12.01 -27.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
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 0.49 0.61 0.60 0.35 0.59 0.93 1.17 -13.49%
P/EPS 65.45 26.63 -77.72 -35.07 16.00 8.28 7.84 42.40%
EY 1.53 3.76 -1.29 -2.85 6.25 12.08 12.76 -29.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
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