[TNLOGIS] YoY Annualized 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- -89.29%
YoY- 152.33%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 727,332 691,002 600,492 603,038 589,888 657,938 573,428 4.04%
PBT 38,446 17,139 21,405 12,517 11,964 54,629 100,582 -14.80%
Tax -8,265 -10,926 -9,160 -10,334 -11,339 -21,004 -17,655 -11.87%
NP 30,181 6,213 12,245 2,183 625 33,625 82,927 -15.49%
-
NP to SH 29,327 5,110 11,610 719 -1,374 30,451 81,351 -15.63%
-
Tax Rate 21.50% 63.75% 42.79% 82.56% 94.78% 38.45% 17.55% -
Total Cost 697,151 684,789 588,247 600,855 589,263 624,313 490,501 6.03%
-
Net Worth 894,440 791,636 786,496 695,097 688,063 737,803 650,171 5.45%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 894,440 791,636 786,496 695,097 688,063 737,803 650,171 5.45%
NOSH 527,825 527,825 527,825 460,775 460,775 460,305 416,776 4.01%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.15% 0.90% 2.04% 0.36% 0.11% 5.11% 14.46% -
ROE 3.28% 0.65% 1.48% 0.10% -0.20% 4.13% 12.51% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 141.49 134.42 116.82 132.74 129.45 144.46 137.59 0.46%
EPS 5.71 0.99 2.26 0.16 -0.30 7.31 19.54 -18.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.54 1.53 1.53 1.51 1.62 1.56 1.83%
Adjusted Per Share Value based on latest NOSH - 460,775
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 141.66 134.58 116.96 117.45 114.89 128.14 111.68 4.04%
EPS 5.71 1.00 2.26 0.14 -0.27 5.93 15.84 -15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7421 1.5418 1.5318 1.3538 1.3401 1.437 1.2663 5.45%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.725 0.725 0.85 0.32 0.605 1.03 1.70 -
P/RPS 0.51 0.54 0.73 0.24 0.47 0.71 1.24 -13.75%
P/EPS 12.71 72.93 37.64 202.20 -200.64 15.40 8.71 6.49%
EY 7.87 1.37 2.66 0.49 -0.50 6.49 11.48 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.56 0.21 0.40 0.64 1.09 -14.68%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 24/05/21 22/06/20 31/05/19 28/05/18 29/05/17 -
Price 0.725 0.65 0.815 0.41 0.47 1.03 1.74 -
P/RPS 0.51 0.48 0.70 0.31 0.36 0.71 1.26 -13.98%
P/EPS 12.71 65.39 36.09 259.07 -155.87 15.40 8.91 6.09%
EY 7.87 1.53 2.77 0.39 -0.64 6.49 11.22 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.53 0.27 0.31 0.64 1.12 -15.07%

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