[TNLOGIS] YoY TTM 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- 10.42%
YoY- -134.91%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 720,372 682,204 572,883 597,957 624,199 651,081 537,789 4.98%
PBT 17,214 21,135 11,847 8,140 29,486 84,139 98,235 -25.18%
Tax -12,076 -9,984 -11,299 -11,412 -11,331 -19,291 -16,372 -4.94%
NP 5,138 11,151 548 -3,272 18,155 64,848 81,863 -36.94%
-
NP to SH 4,476 9,902 255 -5,286 15,141 61,915 80,300 -38.18%
-
Tax Rate 70.15% 47.24% 95.37% 140.20% 38.43% 22.93% 16.67% -
Total Cost 715,234 671,053 572,335 601,229 606,044 586,233 455,926 7.78%
-
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 - - - - - - 20,814 -
Div Payout % - - - - - - 25.92% -
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 0.71% 1.63% 0.10% -0.55% 2.91% 9.96% 15.22% -
ROE 0.57% 1.25% 0.04% -0.76% 2.11% 8.44% 12.93% -
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 140.14 132.71 111.44 131.62 136.83 142.96 129.01 1.38%
EPS 0.87 1.93 0.05 -1.16 3.32 13.59 19.26 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 136.48 129.25 108.54 113.29 118.26 123.35 101.89 4.98%
EPS 0.85 1.88 0.05 -1.00 2.87 11.73 15.21 -38.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.94 -
NAPS 1.4998 1.4998 1.3635 1.3169 1.3569 1.3892 1.1767 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 0.56 0.60 0.79 0.38 0.54 0.94 1.23 -12.28%
P/EPS 90.73 41.53 1,784.06 -43.40 22.15 9.86 8.25 49.09%
EY 1.10 2.41 0.06 -2.30 4.52 10.15 12.12 -32.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.14 -
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 0.55 0.56 0.74 0.33 0.52 0.81 1.28 -13.12%
P/EPS 88.43 38.42 1,673.18 -37.82 21.39 8.53 8.57 47.52%
EY 1.13 2.60 0.06 -2.64 4.67 11.72 11.67 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
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