[TNLOGIS] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -36.4%
YoY- -75.55%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 682,204 572,883 597,957 624,199 651,081 537,789 637,512 1.13%
PBT 21,135 11,847 8,140 29,486 84,139 98,235 118,536 -24.95%
Tax -9,984 -11,299 -11,412 -11,331 -19,291 -16,372 -29,028 -16.28%
NP 11,151 548 -3,272 18,155 64,848 81,863 89,508 -29.30%
-
NP to SH 9,902 255 -5,286 15,141 61,915 80,300 78,610 -29.17%
-
Tax Rate 47.24% 95.37% 140.20% 38.43% 22.93% 16.67% 24.49% -
Total Cost 671,053 572,335 601,229 606,044 586,233 455,926 548,004 3.43%
-
Net Worth 791,636 719,669 695,097 716,221 733,250 621,113 474,928 8.88%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 20,814 16,820 -
Div Payout % - - - - - 25.92% 21.40% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 791,636 719,669 695,097 716,221 733,250 621,113 474,928 8.88%
NOSH 527,825 527,825 460,775 460,775 460,300 424,349 416,603 4.01%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 1.63% 0.10% -0.55% 2.91% 9.96% 15.22% 14.04% -
ROE 1.25% 0.04% -0.76% 2.11% 8.44% 12.93% 16.55% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 132.71 111.44 131.62 136.83 142.96 129.01 153.03 -2.34%
EPS 1.93 0.05 -1.16 3.32 13.59 19.26 18.87 -31.59%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 4.00 -
NAPS 1.54 1.40 1.53 1.57 1.61 1.49 1.14 5.13%
Adjusted Per Share Value based on latest NOSH - 460,775
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 129.25 108.54 113.29 118.26 123.35 101.89 120.78 1.13%
EPS 1.88 0.05 -1.00 2.87 11.73 15.21 14.89 -29.14%
DPS 0.00 0.00 0.00 0.00 0.00 3.94 3.19 -
NAPS 1.4998 1.3635 1.3169 1.3569 1.3892 1.1767 0.8998 8.87%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.80 0.885 0.505 0.735 1.34 1.59 1.37 -
P/RPS 0.60 0.79 0.38 0.54 0.94 1.23 0.90 -6.52%
P/EPS 41.53 1,784.06 -43.40 22.15 9.86 8.25 7.26 33.69%
EY 2.41 0.06 -2.30 4.52 10.15 12.12 13.77 -25.18%
DY 0.00 0.00 0.00 0.00 0.00 3.14 2.92 -
P/NAPS 0.52 0.63 0.33 0.47 0.83 1.07 1.20 -12.99%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 22/02/21 24/02/20 18/02/19 26/02/18 20/02/17 22/02/16 -
Price 0.74 0.83 0.44 0.71 1.16 1.65 1.25 -
P/RPS 0.56 0.74 0.33 0.52 0.81 1.28 0.82 -6.15%
P/EPS 38.42 1,673.18 -37.82 21.39 8.53 8.57 6.62 34.01%
EY 2.60 0.06 -2.64 4.67 11.72 11.67 15.10 -25.39%
DY 0.00 0.00 0.00 0.00 0.00 3.03 3.20 -
P/NAPS 0.48 0.59 0.29 0.45 0.72 1.11 1.10 -12.89%

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