[TNLOGIS] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock

[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -99.16%

YoY- -94.92%

Quarter Report

Quarterly Report 30 June 2017 (26.08.2017).pdf

Latest QR

Upcoming QR

TNLOGIS's Result

TNLOGIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	122,989	150,030	155,149	140,909	131,090	134,691	134,278	-1.45%
YoY %	-18.02%	-3.30%	10.11%	7.49%	-2.67%	0.31%	-	-
Horiz. %	91.59%	111.73%	115.54%	104.94%	97.63%	100.31%	100.00%	-
PBT	-5,760	3,889	7,848	3,780	17,625	19,372	19,439	-
YoY %	-248.11%	-50.45%	107.62%	-78.55%	-9.02%	-0.34%	-	-
Horiz. %	-29.63%	20.01%	40.37%	19.45%	90.67%	99.66%	100.00%	-
Tax	285	-1,267	-2,208	-2,637	-3,796	-4,887	-4,167	-
YoY %	122.49%	42.62%	16.27%	30.53%	22.32%	-17.28%	-	-
Horiz. %	-6.84%	30.41%	52.99%	63.28%	91.10%	117.28%	100.00%	-
NP	-5,475	2,622	5,640	1,143	13,829	14,485	15,272	-
YoY %	-308.81%	-53.51%	393.44%	-91.73%	-4.53%	-5.15%	-	-
Horiz. %	-35.85%	17.17%	36.93%	7.48%	90.55%	94.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,527	1,942	4,860	683	13,443	13,582	13,194	-
YoY %	-384.60%	-60.04%	611.57%	-94.92%	-1.02%	2.94%	-	-
Horiz. %	-41.89%	14.72%	36.83%	5.18%	101.89%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	32.58%	28.13%	69.76%	21.54%	25.23%	21.44%	-
YoY %	-	15.82%	-59.68%	223.86%	-14.63%	17.68%	-	-
Horiz. %	-	151.96%	131.20%	325.37%	100.47%	117.68%	100.00%	-
Total Cost	128,464	147,408	149,509	139,766	117,261	120,206	119,006	1.28%
YoY %	-12.85%	-1.41%	6.97%	19.19%	-2.45%	1.01%	-	-
Horiz. %	107.95%	123.87%	125.63%	117.44%	98.53%	101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	690,554	691,305	747,449	661,656	607,640	469,501	411,787	8.99%
YoY %	-0.11%	-7.51%	12.97%	8.89%	29.42%	14.02%	-	-
Horiz. %	167.70%	167.88%	181.51%	160.68%	147.56%	114.02%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	690,554	691,305	747,449	661,656	607,640	469,501	411,787	8.99%
YoY %	-0.11%	-7.51%	12.97%	8.89%	29.42%	14.02%	-	-
Horiz. %	167.70%	167.88%	181.51%	160.68%	147.56%	114.02%	100.00%	-
NOSH	460,775	460,775	460,345	426,875	416,191	419,197	420,191	1.54%
YoY %	0.00%	0.09%	7.84%	2.57%	-0.72%	-0.24%	-	-
Horiz. %	109.66%	109.66%	109.56%	101.59%	99.05%	99.76%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-4.45%	1.75%	3.64%	0.81%	10.55%	10.75%	11.37%	-
YoY %	-354.29%	-51.92%	349.38%	-92.32%	-1.86%	-5.45%	-	-
Horiz. %	-39.14%	15.39%	32.01%	7.12%	92.79%	94.55%	100.00%	-
ROE	-0.80%	0.28%	0.65%	0.10%	2.21%	2.89%	3.20%	-
YoY %	-385.71%	-56.92%	550.00%	-95.48%	-23.53%	-9.69%	-	-
Horiz. %	-25.00%	8.75%	20.31%	3.12%	69.06%	90.31%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	27.07	32.99	34.04	33.01	31.50	32.13	31.96	-2.72%
YoY %	-17.94%	-3.08%	3.12%	4.79%	-1.96%	0.53%	-	-
Horiz. %	84.70%	103.22%	106.51%	103.29%	98.56%	100.53%	100.00%	-
EPS	-1.22	0.43	1.07	0.16	3.23	3.25	3.14	-
YoY %	-383.72%	-59.81%	568.75%	-95.05%	-0.62%	3.50%	-	-
Horiz. %	-38.85%	13.69%	34.08%	5.10%	102.87%	103.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.52	1.52	1.64	1.55	1.46	1.12	0.98	7.58%
YoY %	0.00%	-7.32%	5.81%	6.16%	30.36%	14.29%	-	-
Horiz. %	155.10%	155.10%	167.35%	158.16%	148.98%	114.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 426,875
RPS	23.30	28.42	29.39	26.70	24.84	25.52	25.44	-1.45%
YoY %	-18.02%	-3.30%	10.07%	7.49%	-2.66%	0.31%	-	-
Horiz. %	91.59%	111.71%	115.53%	104.95%	97.64%	100.31%	100.00%	-
EPS	-1.05	0.37	0.92	0.13	2.55	2.57	2.50	-
YoY %	-383.78%	-59.78%	607.69%	-94.90%	-0.78%	2.80%	-	-
Horiz. %	-42.00%	14.80%	36.80%	5.20%	102.00%	102.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3083	1.3097	1.4161	1.2536	1.1512	0.8895	0.7802	8.98%
YoY %	-0.11%	-7.51%	12.96%	8.90%	29.42%	14.01%	-	-
Horiz. %	167.69%	167.87%	181.50%	160.68%	147.55%	114.01%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.40	0.43	0.98	1.78	1.50	1.17	1.30	-
P/RPS	1.48	1.30	2.88	5.39	4.76	3.64	4.07	-15.50%
YoY %	13.85%	-54.86%	-46.57%	13.24%	30.77%	-10.57%	-	-
Horiz. %	36.36%	31.94%	70.76%	132.43%	116.95%	89.43%	100.00%	-
P/EPS	-32.88	100.70	91.90	1,112.50	46.44	36.11	41.40	-
YoY %	-132.65%	9.58%	-91.74%	2,295.56%	28.61%	-12.78%	-	-
Horiz. %	-79.42%	243.24%	221.98%	2,687.20%	112.17%	87.22%	100.00%	-
EY	-3.04	0.99	1.09	0.09	2.15	2.77	2.42	-
YoY %	-407.07%	-9.17%	1,111.11%	-95.81%	-22.38%	14.46%	-	-
Horiz. %	-125.62%	40.91%	45.04%	3.72%	88.84%	114.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.28	0.60	1.15	1.03	1.04	1.33	-23.79%
YoY %	-7.14%	-53.33%	-47.83%	11.65%	-0.96%	-21.80%	-	-
Horiz. %	19.55%	21.05%	45.11%	86.47%	77.44%	78.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/20	26/08/19	27/08/18	28/08/17	29/08/16	24/08/15	18/08/14	-
Price	0.40	0.505	1.00	1.76	1.51	0.96	1.35	-
P/RPS	1.48	1.53	2.94	5.33	4.79	2.99	4.22	-16.01%
YoY %	-3.27%	-47.96%	-44.84%	11.27%	60.20%	-29.15%	-	-
Horiz. %	35.07%	36.26%	69.67%	126.30%	113.51%	70.85%	100.00%	-
P/EPS	-32.88	118.27	93.78	1,100.00	46.75	29.63	42.99	-
YoY %	-127.80%	26.11%	-91.47%	2,252.94%	57.78%	-31.08%	-	-
Horiz. %	-76.48%	275.11%	218.14%	2,558.73%	108.75%	68.92%	100.00%	-
EY	-3.04	0.85	1.07	0.09	2.14	3.38	2.33	-
YoY %	-457.65%	-20.56%	1,088.89%	-95.79%	-36.69%	45.06%	-	-
Horiz. %	-130.47%	36.48%	45.92%	3.86%	91.85%	145.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.33	0.61	1.14	1.03	0.86	1.38	-24.26%
YoY %	-21.21%	-45.90%	-46.49%	10.68%	19.77%	-37.68%	-	-
Horiz. %	18.84%	23.91%	44.20%	82.61%	74.64%	62.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos