[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -41.77%
YoY- 198.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 711,468 691,002 684,025 664,572 667,648 600,492 575,077 15.28%
PBT 10,608 17,139 12,764 10,014 11,872 21,405 13,125 -13.26%
Tax -8,608 -10,926 -7,570 -5,520 -4,996 -9,160 -6,472 21.00%
NP 2,000 6,213 5,193 4,494 6,876 12,245 6,653 -55.22%
-
NP to SH 1,528 5,110 3,816 3,608 6,196 11,610 6,094 -60.33%
-
Tax Rate 81.15% 63.75% 59.31% 55.12% 42.08% 42.79% 49.31% -
Total Cost 709,468 684,789 678,832 660,078 660,772 588,247 568,424 15.97%
-
Net Worth 791,636 791,636 791,636 786,496 791,636 786,496 719,669 6.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 791,636 791,636 791,636 786,496 791,636 786,496 719,669 6.57%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.28% 0.90% 0.76% 0.68% 1.03% 2.04% 1.16% -
ROE 0.19% 0.65% 0.48% 0.46% 0.78% 1.48% 0.85% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 138.40 134.42 133.07 129.28 129.88 116.82 111.87 15.28%
EPS 0.28 0.99 0.75 0.70 1.20 2.26 1.19 -61.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.54 1.53 1.54 1.53 1.40 6.57%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 138.57 134.58 133.23 129.44 130.04 116.96 112.01 15.28%
EPS 0.30 1.00 0.74 0.70 1.21 2.26 1.19 -60.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5418 1.5418 1.5418 1.5318 1.5418 1.5318 1.4017 6.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.64 0.725 0.80 0.845 0.835 0.85 0.885 -
P/RPS 0.46 0.54 0.60 0.65 0.64 0.73 0.79 -30.33%
P/EPS 215.31 72.93 107.77 120.39 69.28 37.64 74.64 103.03%
EY 0.46 1.37 0.93 0.83 1.44 2.66 1.34 -51.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.52 0.55 0.54 0.56 0.63 -23.74%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 21/02/22 29/11/21 23/08/21 24/05/21 22/02/21 -
Price 0.62 0.65 0.74 0.79 0.895 0.815 0.83 -
P/RPS 0.45 0.48 0.56 0.61 0.69 0.70 0.74 -28.28%
P/EPS 208.58 65.39 99.68 112.56 74.25 36.09 70.01 107.46%
EY 0.48 1.53 1.00 0.89 1.35 2.77 1.43 -51.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.48 0.52 0.58 0.53 0.59 -22.88%

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