[TNLOGIS] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -70.1%
YoY- -75.34%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 727,332 723,185 709,724 711,468 691,002 684,025 664,572 6.20%
PBT 38,446 12,865 14,368 10,608 17,139 12,764 10,014 145.38%
Tax -8,265 -9,105 -9,642 -8,608 -10,926 -7,570 -5,520 30.91%
NP 30,181 3,760 4,726 2,000 6,213 5,193 4,494 256.37%
-
NP to SH 29,327 2,970 4,068 1,528 5,110 3,816 3,608 304.78%
-
Tax Rate 21.50% 70.77% 67.11% 81.15% 63.75% 59.31% 55.12% -
Total Cost 697,151 719,425 704,998 709,468 684,789 678,832 660,078 3.71%
-
Net Worth 894,440 791,630 791,632 791,636 791,636 791,636 786,496 8.96%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 894,440 791,630 791,632 791,636 791,636 791,636 786,496 8.96%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.15% 0.52% 0.67% 0.28% 0.90% 0.76% 0.68% -
ROE 3.28% 0.38% 0.51% 0.19% 0.65% 0.48% 0.46% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 141.49 140.68 138.07 138.40 134.42 133.07 129.28 6.20%
EPS 5.71 0.57 0.80 0.28 0.99 0.75 0.70 305.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.54 1.54 1.54 1.54 1.54 1.53 8.96%
Adjusted Per Share Value based on latest NOSH - 527,825
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 141.66 140.85 138.23 138.57 134.58 133.23 129.44 6.20%
EPS 5.71 0.58 0.79 0.30 1.00 0.74 0.70 305.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7421 1.5418 1.5418 1.5418 1.5418 1.5418 1.5318 8.96%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.725 0.79 0.60 0.64 0.725 0.80 0.845 -
P/RPS 0.51 0.56 0.43 0.46 0.54 0.60 0.65 -14.94%
P/EPS 12.71 136.70 75.82 215.31 72.93 107.77 120.39 -77.69%
EY 7.87 0.73 1.32 0.46 1.37 0.93 0.83 348.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.39 0.42 0.47 0.52 0.55 -16.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 21/02/22 29/11/21 -
Price 0.725 0.77 0.68 0.62 0.65 0.74 0.79 -
P/RPS 0.51 0.55 0.49 0.45 0.48 0.56 0.61 -11.26%
P/EPS 12.71 133.24 85.93 208.58 65.39 99.68 112.56 -76.66%
EY 7.87 0.75 1.16 0.48 1.53 1.00 0.89 328.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.44 0.40 0.42 0.48 0.52 -13.28%

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