[TNLOGIS] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -31.24%
YoY- -65.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 660,743 569,499 588,262 650,789 617,575 572,402 609,326 1.35%
PBT 25,511 6,964 5,357 43,786 90,290 109,559 98,459 -20.13%
Tax -9,457 -10,717 -9,639 -16,660 -18,212 -19,563 -24,659 -14.75%
NP 16,054 -3,753 -4,282 27,126 72,078 89,996 73,800 -22.43%
-
NP to SH 15,251 -4,371 -5,901 23,808 69,337 85,124 65,864 -21.62%
-
Tax Rate 37.07% 153.89% 179.93% 38.05% 20.17% 17.86% 25.04% -
Total Cost 644,689 573,252 592,544 623,663 545,497 482,406 535,526 3.13%
-
Net Worth 786,496 683,911 691,305 711,643 686,826 604,552 469,965 8.95%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 20,814 16,820 -
Div Payout % - - - - - 24.45% 25.54% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 786,496 683,911 691,305 711,643 686,826 604,552 469,965 8.95%
NOSH 527,825 460,775 460,775 460,774 434,700 416,932 415,898 4.04%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.43% -0.66% -0.73% 4.17% 11.67% 15.72% 12.11% -
ROE 1.94% -0.64% -0.85% 3.35% 10.10% 14.08% 14.01% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 128.54 127.40 129.34 142.66 142.07 137.29 146.51 -2.15%
EPS 2.97 -0.98 -1.30 5.22 15.95 20.42 15.84 -24.32%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 4.00 -
NAPS 1.53 1.53 1.52 1.56 1.58 1.45 1.13 5.17%
Adjusted Per Share Value based on latest NOSH - 460,774
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 128.69 110.92 114.57 126.75 120.28 111.48 118.68 1.35%
EPS 2.97 -0.85 -1.15 4.64 13.50 16.58 12.83 -21.62%
DPS 0.00 0.00 0.00 0.00 0.00 4.05 3.28 -
NAPS 1.5318 1.332 1.3464 1.386 1.3377 1.1775 0.9153 8.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.845 0.39 0.475 0.96 1.54 1.70 1.06 -
P/RPS 0.66 0.31 0.37 0.67 1.08 1.24 0.72 -1.43%
P/EPS 28.48 -39.88 -36.61 18.39 9.65 8.33 6.69 27.27%
EY 3.51 -2.51 -2.73 5.44 10.36 12.01 14.94 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 2.94 3.77 -
P/NAPS 0.55 0.25 0.31 0.62 0.97 1.17 0.94 -8.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 24/11/15 -
Price 0.79 0.76 0.455 0.835 1.32 1.60 1.41 -
P/RPS 0.61 0.60 0.35 0.59 0.93 1.17 0.96 -7.27%
P/EPS 26.63 -77.72 -35.07 16.00 8.28 7.84 8.90 20.02%
EY 3.76 -1.29 -2.85 6.25 12.08 12.76 11.23 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 3.13 2.84 -
P/NAPS 0.52 0.50 0.30 0.54 0.84 1.10 1.25 -13.58%

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