[TNLOGIS] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -35.07%
YoY- 3783.14%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 750,167 720,372 682,204 572,883 597,957 624,199 651,081 2.38%
PBT 93,998 17,214 21,135 11,847 8,140 29,486 84,139 1.86%
Tax -19,501 -12,076 -9,984 -11,299 -11,412 -11,331 -19,291 0.18%
NP 74,497 5,138 11,151 548 -3,272 18,155 64,848 2.33%
-
NP to SH 73,767 4,476 9,902 255 -5,286 15,141 61,915 2.96%
-
Tax Rate 20.75% 70.15% 47.24% 95.37% 140.20% 38.43% 22.93% -
Total Cost 675,670 715,234 671,053 572,335 601,229 606,044 586,233 2.39%
-
Net Worth 935,560 791,630 791,636 719,669 695,097 716,221 733,250 4.14%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 935,560 791,630 791,636 719,669 695,097 716,221 733,250 4.14%
NOSH 527,825 527,825 527,825 527,825 460,775 460,775 460,300 2.30%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.93% 0.71% 1.63% 0.10% -0.55% 2.91% 9.96% -
ROE 7.88% 0.57% 1.25% 0.04% -0.76% 2.11% 8.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 145.93 140.14 132.71 111.44 131.62 136.83 142.96 0.34%
EPS 14.35 0.87 1.93 0.05 -1.16 3.32 13.59 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.54 1.54 1.40 1.53 1.57 1.61 2.06%
Adjusted Per Share Value based on latest NOSH - 527,825
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 146.11 140.30 132.87 111.58 116.46 121.57 126.81 2.38%
EPS 14.37 0.87 1.93 0.05 -1.03 2.95 12.06 2.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8222 1.5418 1.5418 1.4017 1.3538 1.395 1.4281 4.14%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.70 0.79 0.80 0.885 0.505 0.735 1.34 -
P/RPS 0.48 0.56 0.60 0.79 0.38 0.54 0.94 -10.59%
P/EPS 4.88 90.73 41.53 1,784.06 -43.40 22.15 9.86 -11.05%
EY 20.50 1.10 2.41 0.06 -2.30 4.52 10.15 12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.52 0.63 0.33 0.47 0.83 -12.20%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 21/02/22 22/02/21 24/02/20 18/02/19 26/02/18 -
Price 0.715 0.77 0.74 0.83 0.44 0.71 1.16 -
P/RPS 0.49 0.55 0.56 0.74 0.33 0.52 0.81 -8.03%
P/EPS 4.98 88.43 38.42 1,673.18 -37.82 21.39 8.53 -8.57%
EY 20.07 1.13 2.60 0.06 -2.64 4.67 11.72 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.48 0.59 0.29 0.45 0.72 -9.70%

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