[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2023 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 162.78%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 200,063 758,258 565,224 376,318 192,788 727,332 542,389 -48.59%
PBT 7,447 68,018 65,202 3,772 1,396 38,446 9,649 -15.87%
Tax -3,617 -11,050 -18,063 -1,393 -402 -8,265 -6,829 -34.56%
NP 3,830 56,968 47,139 2,379 994 30,181 2,820 22.66%
-
NP to SH 3,515 56,292 46,671 1,963 747 29,327 2,228 35.55%
-
Tax Rate 48.57% 16.25% 27.70% 36.93% 28.80% 21.50% 70.77% -
Total Cost 196,233 701,290 518,085 373,939 191,794 697,151 539,569 -49.08%
-
Net Worth 950,979 945,840 935,560 894,438 889,297 894,440 791,630 13.01%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 950,979 945,840 935,560 894,438 889,297 894,440 791,630 13.01%
NOSH 527,825 527,825 527,825 527,825 527,825 527,825 527,825 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.91% 7.51% 8.34% 0.63% 0.52% 4.15% 0.52% -
ROE 0.37% 5.95% 4.99% 0.22% 0.08% 3.28% 0.28% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.92 147.51 109.96 73.21 37.50 141.49 105.51 -48.59%
EPS 0.68 10.95 9.08 0.38 0.15 5.71 0.43 35.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.84 1.82 1.74 1.73 1.74 1.54 13.01%
Adjusted Per Share Value based on latest NOSH - 527,825
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.97 147.68 110.09 73.29 37.55 141.66 105.64 -48.59%
EPS 0.68 10.96 9.09 0.38 0.15 5.71 0.43 35.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8522 1.8422 1.8222 1.7421 1.7321 1.7421 1.5418 13.01%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.815 0.775 0.70 0.73 0.685 0.725 0.79 -
P/RPS 2.09 0.53 0.64 1.00 1.83 0.51 0.75 98.15%
P/EPS 119.19 7.08 7.71 191.16 471.38 12.71 182.27 -24.68%
EY 0.84 14.13 12.97 0.52 0.21 7.87 0.55 32.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.38 0.42 0.40 0.42 0.51 -9.38%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 -
Price 0.79 0.795 0.715 0.725 0.76 0.725 0.77 -
P/RPS 2.03 0.54 0.65 0.99 2.03 0.51 0.73 97.87%
P/EPS 115.53 7.26 7.88 189.85 522.99 12.71 177.66 -24.96%
EY 0.87 13.77 12.70 0.53 0.19 7.87 0.56 34.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.39 0.42 0.44 0.42 0.50 -9.57%

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