[TNLOGIS] QoQ Cumulative 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- 97.08%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 140,909 573,428 411,688 272,411 131,090 568,475 446,697 -53.69%
PBT 3,780 100,582 55,963 34,235 17,625 105,769 63,875 -84.84%
Tax -2,637 -17,655 -11,348 -7,061 -3,796 -22,924 -15,622 -69.48%
NP 1,143 82,927 44,615 27,174 13,829 82,845 48,253 -91.77%
-
NP to SH 683 81,351 43,748 26,493 13,443 77,080 43,064 -93.70%
-
Tax Rate 69.76% 17.55% 20.28% 20.63% 21.54% 21.67% 24.46% -
Total Cost 139,766 490,501 367,073 245,237 117,261 485,630 398,444 -50.29%
-
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 0.10% 12.51% 7.04% 4.39% 2.21% 12.86% 9.07% -
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 33.01 137.59 98.76 65.40 31.50 136.52 107.26 -54.44%
EPS 0.16 19.54 10.50 6.36 3.23 18.48 10.34 -93.80%
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 27.44 111.68 80.18 53.06 25.53 110.72 87.00 -53.69%
EPS 0.13 15.84 8.52 5.16 2.62 15.01 8.39 -93.80%
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 5.39 1.24 1.61 2.60 4.76 0.91 1.28 160.99%
P/EPS 1,112.50 8.71 15.15 26.73 46.44 6.70 13.25 1822.62%
EY 0.09 11.48 6.60 3.74 2.15 14.93 7.55 -94.79%
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 5.33 1.26 1.67 2.45 4.79 0.92 1.17 175.06%
P/EPS 1,100.00 8.91 15.72 25.16 46.75 6.81 12.09 1928.48%
EY 0.09 11.22 6.36 3.98 2.14 14.69 8.27 -95.10%
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