[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 58.65%
YoY- -37.39%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 565,224 542,389 513,019 431,308 461,462 453,393 487,132 2.50%
PBT 65,202 9,649 9,573 9,844 10,514 14,336 39,481 8.71%
Tax -18,063 -6,829 -5,678 -4,854 -3,889 -3,816 -13,490 4.98%
NP 47,139 2,820 3,895 4,990 6,625 10,520 25,991 10.42%
-
NP to SH 46,671 2,228 2,862 4,571 5,034 8,849 23,559 12.06%
-
Tax Rate 27.70% 70.77% 59.31% 49.31% 36.99% 26.62% 34.17% -
Total Cost 518,085 539,569 509,124 426,318 454,837 442,873 461,141 1.95%
-
Net Worth 935,560 791,630 791,636 719,669 695,097 716,221 733,250 4.14%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 935,560 791,630 791,636 719,669 695,097 716,221 733,250 4.14%
NOSH 527,825 527,825 527,825 527,825 460,775 460,775 460,300 2.30%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.34% 0.52% 0.76% 1.16% 1.44% 2.32% 5.34% -
ROE 4.99% 0.28% 0.36% 0.64% 0.72% 1.24% 3.21% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 109.96 105.51 99.80 83.90 101.57 99.39 106.96 0.46%
EPS 9.08 0.43 0.56 0.89 1.11 1.96 5.65 8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.54 1.54 1.40 1.53 1.57 1.61 2.06%
Adjusted Per Share Value based on latest NOSH - 527,825
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 107.09 102.76 97.19 81.71 87.43 85.90 92.29 2.50%
EPS 8.84 0.42 0.54 0.87 0.95 1.68 4.46 12.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7725 1.4998 1.4998 1.3635 1.3169 1.3569 1.3892 4.14%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.70 0.79 0.80 0.885 0.505 0.735 1.34 -
P/RPS 0.64 0.75 0.80 1.05 0.50 0.74 1.25 -10.55%
P/EPS 7.71 182.27 143.69 99.53 45.58 37.89 25.90 -18.27%
EY 12.97 0.55 0.70 1.00 2.19 2.64 3.86 22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.52 0.63 0.33 0.47 0.83 -12.20%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 21/02/22 22/02/21 24/02/20 18/02/19 26/02/18 -
Price 0.715 0.77 0.74 0.83 0.44 0.71 1.16 -
P/RPS 0.65 0.73 0.74 0.99 0.43 0.71 1.08 -8.11%
P/EPS 7.88 177.66 132.91 93.34 39.71 36.60 22.42 -15.98%
EY 12.70 0.56 0.75 1.07 2.52 2.73 4.46 19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.48 0.59 0.29 0.45 0.72 -9.70%

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