[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 14.43%
YoY- -46.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 614,400 620,596 657,938 649,509 628,700 563,636 573,428 4.70%
PBT 26,120 31,392 54,629 52,641 47,808 15,120 100,582 -59.26%
Tax -7,560 -8,832 -21,004 -17,986 -16,250 -10,548 -17,655 -43.15%
NP 18,560 22,560 33,625 34,654 31,558 4,572 82,927 -63.10%
-
NP to SH 15,364 19,440 30,451 31,412 27,450 2,732 81,351 -67.04%
-
Tax Rate 28.94% 28.13% 38.45% 34.17% 33.99% 69.76% 17.55% -
Total Cost 595,840 598,036 624,313 614,854 597,142 559,064 490,501 13.83%
-
Net Worth 711,643 747,449 737,803 733,250 659,133 661,656 650,171 6.20%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 711,643 747,449 737,803 733,250 659,133 661,656 650,171 6.20%
NOSH 460,774 460,345 460,305 460,300 417,173 426,875 416,776 6.91%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.02% 3.64% 5.11% 5.34% 5.02% 0.81% 14.46% -
ROE 2.16% 2.60% 4.13% 4.28% 4.16% 0.41% 12.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 134.68 136.17 144.46 142.61 150.70 132.04 137.59 -1.41%
EPS 3.58 4.28 7.31 7.53 6.58 0.64 19.54 -67.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.64 1.62 1.61 1.58 1.55 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 460,300
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 119.66 120.87 128.14 126.50 122.45 109.78 111.68 4.70%
EPS 2.99 3.79 5.93 6.12 5.35 0.53 15.84 -67.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.386 1.4558 1.437 1.4281 1.2838 1.2887 1.2663 6.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.96 0.98 1.03 1.34 1.54 1.78 1.70 -
P/RPS 0.71 0.72 0.71 0.94 1.02 1.35 1.24 -31.02%
P/EPS 28.50 22.98 15.40 19.43 23.40 278.13 8.71 120.24%
EY 3.51 4.35 6.49 5.15 4.27 0.36 11.48 -54.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.64 0.83 0.97 1.15 1.09 -31.32%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 29/05/17 -
Price 0.835 1.00 1.03 1.16 1.32 1.76 1.74 -
P/RPS 0.62 0.73 0.71 0.81 0.88 1.33 1.26 -37.64%
P/EPS 24.79 23.44 15.40 16.82 20.06 275.00 8.91 97.69%
EY 4.03 4.27 6.49 5.95 4.98 0.36 11.22 -49.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.64 0.72 0.84 1.14 1.12 -38.48%

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