[TNLOGIS] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -31.24%
YoY- -65.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 584,769 589,888 624,199 650,789 672,178 657,938 651,081 -6.92%
PBT 8,007 11,966 29,486 43,786 58,696 54,628 84,139 -79.24%
Tax -10,399 -11,340 -11,331 -16,660 -20,575 -21,004 -19,291 -33.83%
NP -2,392 626 18,155 27,126 38,121 33,624 64,848 -
-
NP to SH -4,986 -2,068 15,141 23,808 34,626 30,449 61,915 -
-
Tax Rate 129.87% 94.77% 38.43% 38.05% 35.05% 38.45% 22.93% -
Total Cost 587,161 589,262 606,044 623,663 634,057 624,314 586,233 0.10%
-
Net Worth 691,305 688,063 716,221 711,643 747,449 737,803 733,250 -3.86%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 691,305 688,063 716,221 711,643 747,449 737,803 733,250 -3.86%
NOSH 460,775 460,775 460,775 460,774 460,345 460,305 460,300 0.06%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.41% 0.11% 2.91% 4.17% 5.67% 5.11% 9.96% -
ROE -0.72% -0.30% 2.11% 3.35% 4.63% 4.13% 8.44% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 128.58 129.45 136.83 142.66 147.48 144.46 142.96 -6.84%
EPS -1.10 -0.45 3.32 5.22 7.60 6.69 13.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.57 1.56 1.64 1.62 1.61 -3.77%
Adjusted Per Share Value based on latest NOSH - 460,774
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 113.89 114.89 121.57 126.75 130.92 128.14 126.81 -6.93%
EPS -0.97 -0.40 2.95 4.64 6.74 5.93 12.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3464 1.3401 1.395 1.386 1.4558 1.437 1.4281 -3.86%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.43 0.605 0.735 0.96 0.98 1.03 1.34 -
P/RPS 0.33 0.47 0.54 0.67 0.66 0.71 0.94 -50.33%
P/EPS -39.22 -133.31 22.15 18.39 12.90 15.41 9.86 -
EY -2.55 -0.75 4.52 5.44 7.75 6.49 10.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.47 0.62 0.60 0.64 0.83 -51.63%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 31/05/19 18/02/19 26/11/18 27/08/18 28/05/18 26/02/18 -
Price 0.505 0.47 0.71 0.835 1.00 1.03 1.16 -
P/RPS 0.39 0.36 0.52 0.59 0.68 0.71 0.81 -38.65%
P/EPS -46.06 -103.56 21.39 16.00 13.16 15.41 8.53 -
EY -2.17 -0.97 4.67 6.25 7.60 6.49 11.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.45 0.54 0.61 0.64 0.72 -40.63%

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