[TNLOGIS] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -10.1%
YoY- -12.78%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 650,789 617,575 572,402 609,326 557,074 439,617 308,945 13.21%
PBT 43,786 90,290 109,559 98,459 108,835 64,092 17,020 17.04%
Tax -16,660 -18,212 -19,563 -24,659 -20,275 -15,149 -3,364 30.54%
NP 27,126 72,078 89,996 73,800 88,560 48,943 13,656 12.11%
-
NP to SH 23,808 69,337 85,124 65,864 75,516 37,346 12,999 10.60%
-
Tax Rate 38.05% 20.17% 17.86% 25.04% 18.63% 23.64% 19.76% -
Total Cost 623,663 545,497 482,406 535,526 468,514 390,674 295,289 13.26%
-
Net Worth 711,643 686,826 604,552 469,965 424,745 252,304 285,334 16.44%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 20,814 16,820 10,515 1,513 5,888 -
Div Payout % - - 24.45% 25.54% 13.92% 4.05% 45.30% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 711,643 686,826 604,552 469,965 424,745 252,304 285,334 16.44%
NOSH 460,774 434,700 416,932 415,898 420,539 84,101 84,169 32.73%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.17% 11.67% 15.72% 12.11% 15.90% 11.13% 4.42% -
ROE 3.35% 10.10% 14.08% 14.01% 17.78% 14.80% 4.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 142.66 142.07 137.29 146.51 132.47 522.72 367.05 -14.56%
EPS 5.22 15.95 20.42 15.84 17.96 44.41 15.44 -16.52%
DPS 0.00 0.00 5.00 4.00 2.50 1.80 7.00 -
NAPS 1.56 1.58 1.45 1.13 1.01 3.00 3.39 -12.12%
Adjusted Per Share Value based on latest NOSH - 415,898
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 126.75 120.28 111.48 118.68 108.50 85.62 60.17 13.21%
EPS 4.64 13.50 16.58 12.83 14.71 7.27 2.53 10.63%
DPS 0.00 0.00 4.05 3.28 2.05 0.29 1.15 -
NAPS 1.386 1.3377 1.1775 0.9153 0.8273 0.4914 0.5557 16.44%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.96 1.54 1.70 1.06 1.25 4.57 1.20 -
P/RPS 0.67 1.08 1.24 0.72 0.94 0.87 0.33 12.52%
P/EPS 18.39 9.65 8.33 6.69 6.96 10.29 7.77 15.43%
EY 5.44 10.36 12.01 14.94 14.37 9.72 12.87 -13.36%
DY 0.00 0.00 2.94 3.77 2.00 0.39 5.83 -
P/NAPS 0.62 0.97 1.17 0.94 1.24 1.52 0.35 9.99%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 28/11/16 24/11/15 24/11/14 18/11/13 26/11/12 -
Price 0.835 1.32 1.60 1.41 1.06 5.82 1.30 -
P/RPS 0.59 0.93 1.17 0.96 0.80 1.11 0.35 9.08%
P/EPS 16.00 8.28 7.84 8.90 5.90 13.11 8.42 11.28%
EY 6.25 12.08 12.76 11.23 16.94 7.63 11.88 -10.14%
DY 0.00 0.00 3.13 2.84 2.36 0.31 5.38 -
P/NAPS 0.54 0.84 1.10 1.25 1.05 1.94 0.38 6.02%

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