[TNLOGIS] QoQ Quarter Result on 31-Mar-2020 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -342.14%
YoY- 58.18%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 159,272 149,046 122,989 141,576 155,888 155,544 150,030 4.04%
PBT 8,943 6,661 -5,760 2,003 4,060 2,563 3,889 73.78%
Tax -2,391 -2,748 285 -6,445 -1,809 -813 -1,267 52.41%
NP 6,552 3,913 -5,475 -4,442 2,251 1,750 2,622 83.63%
-
NP to SH 6,408 3,689 -5,527 -4,315 1,782 1,308 1,942 120.83%
-
Tax Rate 26.74% 41.26% - 321.77% 44.56% 31.72% 32.58% -
Total Cost 152,720 145,133 128,464 146,018 153,637 153,794 147,408 2.37%
-
Net Worth 719,669 683,911 690,554 695,097 695,097 691,305 691,305 2.70%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 719,669 683,911 690,554 695,097 695,097 691,305 691,305 2.70%
NOSH 527,825 460,775 460,775 460,775 460,775 460,775 460,775 9.43%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.11% 2.63% -4.45% -3.14% 1.44% 1.13% 1.75% -
ROE 0.89% 0.54% -0.80% -0.62% 0.26% 0.19% 0.28% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.98 33.34 27.07 31.16 34.31 34.20 32.99 -4.08%
EPS 1.25 0.83 -1.22 -0.95 0.39 0.29 0.43 103.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.53 1.52 1.53 1.53 1.52 1.52 -5.31%
Adjusted Per Share Value based on latest NOSH - 460,775
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 31.02 29.03 23.95 27.57 30.36 30.29 29.22 4.04%
EPS 1.25 0.72 -1.08 -0.84 0.35 0.25 0.38 120.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4017 1.332 1.345 1.3538 1.3538 1.3464 1.3464 2.70%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.885 0.39 0.40 0.32 0.505 0.475 0.43 -
P/RPS 2.86 1.17 1.48 1.03 1.47 1.39 1.30 68.75%
P/EPS 70.99 47.26 -32.88 -33.69 128.75 165.16 100.70 -20.70%
EY 1.41 2.12 -3.04 -2.97 0.78 0.61 0.99 26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.25 0.26 0.21 0.33 0.31 0.28 71.28%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 22/06/20 24/02/20 25/11/19 26/08/19 -
Price 0.83 0.76 0.40 0.41 0.44 0.455 0.505 -
P/RPS 2.68 2.28 1.48 1.32 1.28 1.33 1.53 45.06%
P/EPS 66.58 92.09 -32.88 -43.17 112.18 158.21 118.27 -31.70%
EY 1.50 1.09 -3.04 -2.32 0.89 0.63 0.85 45.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.26 0.27 0.29 0.30 0.33 47.04%

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