[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 83.37%
YoY- -156.64%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 667,648 600,492 575,077 544,070 491,956 603,038 615,282 5.60%
PBT 11,872 21,405 13,125 1,804 -23,040 12,517 14,018 -10.49%
Tax -4,996 -9,160 -6,472 -4,928 1,140 -10,334 -5,185 -2.44%
NP 6,876 12,245 6,653 -3,124 -21,900 2,183 8,833 -15.39%
-
NP to SH 6,196 11,610 6,094 -3,676 -22,108 719 6,712 -5.19%
-
Tax Rate 42.08% 42.79% 49.31% 273.17% - 82.56% 36.99% -
Total Cost 660,772 588,247 568,424 547,194 513,856 600,855 606,449 5.89%
-
Net Worth 791,636 786,496 719,669 683,911 690,554 695,097 695,097 9.06%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 791,636 786,496 719,669 683,911 690,554 695,097 695,097 9.06%
NOSH 527,825 527,825 527,825 460,775 460,775 460,775 460,775 9.48%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.03% 2.04% 1.16% -0.57% -4.45% 0.36% 1.44% -
ROE 0.78% 1.48% 0.85% -0.54% -3.20% 0.10% 0.97% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 129.88 116.82 111.87 121.72 108.29 132.74 135.43 -2.75%
EPS 1.20 2.26 1.19 -0.82 -4.88 0.16 1.48 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.40 1.53 1.52 1.53 1.53 0.43%
Adjusted Per Share Value based on latest NOSH - 460,775
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 130.04 116.96 112.01 105.97 95.82 117.45 119.84 5.60%
EPS 1.21 2.26 1.19 -0.72 -4.31 0.14 1.31 -5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5418 1.5318 1.4017 1.332 1.345 1.3538 1.3538 9.06%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.835 0.85 0.885 0.39 0.40 0.32 0.505 -
P/RPS 0.64 0.73 0.79 0.32 0.37 0.24 0.37 44.14%
P/EPS 69.28 37.64 74.64 -47.42 -8.22 202.20 34.18 60.23%
EY 1.44 2.66 1.34 -2.11 -12.17 0.49 2.93 -37.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.63 0.25 0.26 0.21 0.33 38.90%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 24/05/21 22/02/21 23/11/20 24/08/20 22/06/20 24/02/20 -
Price 0.895 0.815 0.83 0.76 0.40 0.41 0.44 -
P/RPS 0.69 0.70 0.74 0.62 0.37 0.31 0.32 66.98%
P/EPS 74.25 36.09 70.01 -92.42 -8.22 259.07 29.78 83.97%
EY 1.35 2.77 1.43 -1.08 -12.17 0.39 3.36 -45.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.59 0.50 0.26 0.27 0.29 58.80%

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