[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 46.41%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 657,938 573,428 568,475 618,009 533,134 340,016 302,663 13.80%
PBT 54,629 100,582 105,769 110,663 112,534 28,486 3,262 59.91%
Tax -21,004 -17,655 -22,924 -27,920 -20,979 -6,692 -1,673 52.42%
NP 33,625 82,927 82,845 82,743 91,555 21,794 1,589 66.27%
-
NP to SH 30,451 81,351 77,080 72,876 74,621 17,345 1,071 74.65%
-
Tax Rate 38.45% 17.55% 21.67% 25.23% 18.64% 23.49% 51.29% -
Total Cost 624,313 490,501 485,630 535,266 441,579 318,222 301,074 12.91%
-
Net Worth 737,803 650,171 599,610 458,559 399,384 58,030 277,414 17.69%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 16,827 10,510 1,513 5,884 -
Div Payout % - - - 23.09% 14.08% 8.73% 549.44% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 737,803 650,171 599,610 458,559 399,384 58,030 277,414 17.69%
NOSH 460,305 416,776 416,396 420,696 420,405 84,102 84,065 32.74%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.11% 14.46% 14.57% 13.39% 17.17% 6.41% 0.53% -
ROE 4.13% 12.51% 12.86% 15.89% 18.68% 29.89% 0.39% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 144.46 137.59 136.52 146.90 126.81 404.29 360.03 -14.11%
EPS 7.31 19.54 18.48 17.33 17.75 4.12 1.27 33.85%
DPS 0.00 0.00 0.00 4.00 2.50 1.80 7.00 -
NAPS 1.62 1.56 1.44 1.09 0.95 0.69 3.30 -11.17%
Adjusted Per Share Value based on latest NOSH - 420,523
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 128.14 111.68 110.72 120.37 103.84 66.22 58.95 13.80%
EPS 5.93 15.84 15.01 14.19 14.53 3.38 0.21 74.45%
DPS 0.00 0.00 0.00 3.28 2.05 0.29 1.15 -
NAPS 1.437 1.2663 1.1678 0.8931 0.7779 0.113 0.5403 17.69%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.03 1.70 1.24 1.13 1.28 2.34 1.08 -
P/RPS 0.71 1.24 0.91 0.77 1.01 0.58 0.30 15.43%
P/EPS 15.40 8.71 6.70 6.52 7.21 11.35 84.77 -24.73%
EY 6.49 11.48 14.93 15.33 13.87 8.81 1.18 32.84%
DY 0.00 0.00 0.00 3.54 1.95 0.77 6.48 -
P/NAPS 0.64 1.09 0.86 1.04 1.35 3.39 0.33 11.66%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 30/05/16 25/05/15 27/05/14 29/05/13 29/05/12 -
Price 1.03 1.74 1.26 1.32 1.35 2.57 1.03 -
P/RPS 0.71 1.26 0.92 0.90 1.06 0.64 0.29 16.08%
P/EPS 15.40 8.91 6.81 7.62 7.61 12.46 80.85 -24.13%
EY 6.49 11.22 14.69 13.12 13.15 8.02 1.24 31.74%
DY 0.00 0.00 0.00 3.03 1.85 0.70 6.80 -
P/NAPS 0.64 1.12 0.87 1.21 1.42 3.72 0.31 12.83%

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