[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 33.91%
YoY- -55.99%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 758,258 727,332 691,002 600,492 603,038 589,888 657,938 2.39%
PBT 68,018 38,446 17,139 21,405 12,517 11,964 54,629 3.71%
Tax -11,050 -8,265 -10,926 -9,160 -10,334 -11,339 -21,004 -10.14%
NP 56,968 30,181 6,213 12,245 2,183 625 33,625 9.17%
-
NP to SH 56,292 29,327 5,110 11,610 719 -1,374 30,451 10.77%
-
Tax Rate 16.25% 21.50% 63.75% 42.79% 82.56% 94.78% 38.45% -
Total Cost 701,290 697,151 684,789 588,247 600,855 589,263 624,313 1.95%
-
Net Worth 945,840 894,440 791,636 786,496 695,097 688,063 737,803 4.22%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 945,840 894,440 791,636 786,496 695,097 688,063 737,803 4.22%
NOSH 527,825 527,825 527,825 527,825 460,775 460,775 460,305 2.30%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.51% 4.15% 0.90% 2.04% 0.36% 0.11% 5.11% -
ROE 5.95% 3.28% 0.65% 1.48% 0.10% -0.20% 4.13% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 147.51 141.49 134.42 116.82 132.74 129.45 144.46 0.34%
EPS 10.95 5.71 0.99 2.26 0.16 -0.30 7.31 6.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.74 1.54 1.53 1.53 1.51 1.62 2.14%
Adjusted Per Share Value based on latest NOSH - 527,825
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 143.66 137.80 130.91 113.77 114.25 111.76 124.65 2.39%
EPS 10.66 5.56 0.97 2.20 0.14 -0.26 5.77 10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.792 1.6946 1.4998 1.4901 1.3169 1.3036 1.3978 4.22%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.775 0.725 0.725 0.85 0.32 0.605 1.03 -
P/RPS 0.53 0.51 0.54 0.73 0.24 0.47 0.71 -4.75%
P/EPS 7.08 12.71 72.93 37.64 202.20 -200.64 15.40 -12.13%
EY 14.13 7.87 1.37 2.66 0.49 -0.50 6.49 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.47 0.56 0.21 0.40 0.64 -6.77%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 30/05/22 24/05/21 22/06/20 31/05/19 28/05/18 -
Price 0.795 0.725 0.65 0.815 0.41 0.47 1.03 -
P/RPS 0.54 0.51 0.48 0.70 0.31 0.36 0.71 -4.45%
P/EPS 7.26 12.71 65.39 36.09 259.07 -155.87 15.40 -11.76%
EY 13.77 7.87 1.53 2.77 0.39 -0.64 6.49 13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.42 0.53 0.27 0.31 0.64 -6.40%

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