[TNLOGIS] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -45.49%
YoY- -49.99%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 131,090 126,101 173,890 138,117 134,691 190,814 145,704 -6.80%
PBT 17,625 42,272 33,052 12,228 19,372 53,884 12,975 22.67%
Tax -3,796 -5,025 -7,477 -4,034 -4,887 -12,630 -3,108 14.27%
NP 13,829 37,247 25,575 8,194 14,485 41,254 9,867 25.26%
-
NP to SH 13,443 36,551 22,080 7,403 13,582 35,545 9,334 27.56%
-
Tax Rate 21.54% 11.89% 22.62% 32.99% 25.23% 23.44% 23.95% -
Total Cost 117,261 88,854 148,315 129,923 120,206 149,560 135,837 -9.34%
-
Net Worth 607,640 599,469 474,928 469,965 469,501 420,523 420,450 27.85%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 20,814 - - - 16,820 - -
Div Payout % - 56.95% - - - 47.32% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 607,640 599,469 474,928 469,965 469,501 420,523 420,450 27.85%
NOSH 416,191 416,298 416,603 415,898 419,197 420,523 420,450 -0.67%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.55% 29.54% 14.71% 5.93% 10.75% 21.62% 6.77% -
ROE 2.21% 6.10% 4.65% 1.58% 2.89% 8.45% 2.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.50 30.29 41.74 33.21 32.13 45.38 34.65 -6.16%
EPS 3.23 8.78 5.30 1.78 3.25 8.45 2.22 28.42%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.46 1.44 1.14 1.13 1.12 1.00 1.00 28.72%
Adjusted Per Share Value based on latest NOSH - 415,898
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.53 24.56 33.87 26.90 26.23 37.16 28.38 -6.81%
EPS 2.62 7.12 4.30 1.44 2.65 6.92 1.82 27.52%
DPS 0.00 4.05 0.00 0.00 0.00 3.28 0.00 -
NAPS 1.1835 1.1676 0.925 0.9153 0.9144 0.819 0.8189 27.85%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.50 1.24 1.37 1.06 1.17 1.13 1.10 -
P/RPS 4.76 4.09 3.28 3.19 3.64 2.49 3.17 31.16%
P/EPS 46.44 14.12 25.85 59.55 36.11 13.37 49.55 -4.23%
EY 2.15 7.08 3.87 1.68 2.77 7.48 2.02 4.24%
DY 0.00 4.03 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.03 0.86 1.20 0.94 1.04 1.13 1.10 -4.29%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 22/02/16 24/11/15 24/08/15 25/05/15 16/02/15 -
Price 1.51 1.26 1.25 1.41 0.96 1.32 1.37 -
P/RPS 4.79 4.16 2.99 4.25 2.99 2.91 3.95 13.73%
P/EPS 46.75 14.35 23.58 79.21 29.63 15.62 61.71 -16.91%
EY 2.14 6.97 4.24 1.26 3.38 6.40 1.62 20.41%
DY 0.00 3.97 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 1.03 0.87 1.10 1.25 0.86 1.32 1.37 -17.33%

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