[TNLOGIS] YoY TTM Result on 30-Sep-2023 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -1.47%
YoY- 447.73%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 799,805 748,788 713,578 660,743 569,499 588,262 650,789 3.49%
PBT 67,573 35,033 19,317 25,511 6,964 5,357 43,786 7.49%
Tax -13,908 -4,838 -12,987 -9,457 -10,717 -9,639 -16,660 -2.96%
NP 53,665 30,195 6,330 16,054 -3,753 -4,282 27,126 12.03%
-
NP to SH 52,760 29,254 5,341 15,251 -4,371 -5,901 23,808 14.16%
-
Tax Rate 20.58% 13.81% 67.23% 37.07% 153.89% 179.93% 38.05% -
Total Cost 746,140 718,593 707,248 644,689 573,252 592,544 623,663 3.03%
-
Net Worth 944,719 894,438 791,632 786,496 683,911 691,305 711,643 4.83%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 944,719 894,438 791,632 786,496 683,911 691,305 711,643 4.83%
NOSH 513,434 527,825 527,825 527,825 460,775 460,775 460,774 1.81%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.71% 4.03% 0.89% 2.43% -0.66% -0.73% 4.17% -
ROE 5.58% 3.27% 0.67% 1.94% -0.64% -0.85% 3.35% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 155.78 145.67 138.82 128.54 127.40 129.34 142.66 1.47%
EPS 10.28 5.69 1.04 2.97 -0.98 -1.30 5.22 11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.74 1.54 1.53 1.53 1.52 1.56 2.78%
Adjusted Per Share Value based on latest NOSH - 527,825
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 155.78 145.84 138.98 128.69 110.92 114.57 126.75 3.49%
EPS 10.28 5.70 1.04 2.97 -0.85 -1.15 4.64 14.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.7421 1.5418 1.5318 1.332 1.3464 1.386 4.83%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.75 0.73 0.60 0.845 0.39 0.475 0.96 -
P/RPS 0.48 0.50 0.43 0.66 0.31 0.37 0.67 -5.40%
P/EPS 7.30 12.83 57.75 28.48 -39.88 -36.61 18.39 -14.25%
EY 13.70 7.80 1.73 3.51 -2.51 -2.73 5.44 16.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.39 0.55 0.25 0.31 0.62 -6.65%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 27/11/23 29/11/22 29/11/21 23/11/20 25/11/19 26/11/18 -
Price 0.71 0.725 0.68 0.79 0.76 0.455 0.835 -
P/RPS 0.46 0.50 0.49 0.61 0.60 0.35 0.59 -4.05%
P/EPS 6.91 12.74 65.45 26.63 -77.72 -35.07 16.00 -13.04%
EY 14.47 7.85 1.53 3.76 -1.29 -2.85 6.25 15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.44 0.52 0.50 0.30 0.54 -5.27%

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