[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -1.46%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 563,636 573,428 548,917 544,822 524,360 568,475 595,596 -3.61%
PBT 15,120 100,582 74,617 68,470 70,500 105,769 85,166 -68.44%
Tax -10,548 -17,655 -15,130 -14,122 -15,184 -22,924 -20,829 -36.49%
NP 4,572 82,927 59,486 54,348 55,316 82,845 64,337 -82.87%
-
NP to SH 2,732 81,351 58,330 52,986 53,772 77,080 57,418 -86.89%
-
Tax Rate 69.76% 17.55% 20.28% 20.63% 21.54% 21.67% 24.46% -
Total Cost 559,064 490,501 489,430 490,474 469,044 485,630 531,258 3.46%
-
Net Worth 661,656 650,171 621,113 604,007 607,640 599,610 474,786 24.78%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 661,656 650,171 621,113 604,007 607,640 599,610 474,786 24.78%
NOSH 426,875 416,776 424,349 416,556 416,191 416,396 416,479 1.65%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.81% 14.46% 10.84% 9.98% 10.55% 14.57% 10.80% -
ROE 0.41% 12.51% 9.39% 8.77% 8.85% 12.86% 12.09% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 132.04 137.59 131.68 130.79 125.99 136.52 143.01 -5.18%
EPS 0.64 19.54 14.00 12.72 12.92 18.48 13.79 -87.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.56 1.49 1.45 1.46 1.44 1.14 22.75%
Adjusted Per Share Value based on latest NOSH - 416,932
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 109.78 111.68 106.91 106.11 102.13 110.72 116.00 -3.61%
EPS 0.53 15.84 11.36 10.32 10.47 15.01 11.18 -86.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2887 1.2663 1.2097 1.1764 1.1835 1.1678 0.9247 24.79%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.78 1.70 1.59 1.70 1.50 1.24 1.37 -
P/RPS 1.35 1.24 1.21 1.30 1.19 0.91 0.96 25.54%
P/EPS 278.13 8.71 11.36 13.36 11.61 6.70 9.94 823.54%
EY 0.36 11.48 8.80 7.48 8.61 14.93 10.06 -89.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 1.07 1.17 1.03 0.86 1.20 -2.79%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 20/02/17 28/11/16 29/08/16 30/05/16 22/02/16 -
Price 1.76 1.74 1.65 1.60 1.51 1.26 1.25 -
P/RPS 1.33 1.26 1.25 1.22 1.20 0.92 0.87 32.73%
P/EPS 275.00 8.91 11.79 12.58 11.69 6.81 9.07 874.36%
EY 0.36 11.22 8.48 7.95 8.56 14.69 11.03 -89.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 1.11 1.10 1.03 0.87 1.10 2.41%

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