[TSH] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -37.36%
YoY- 407.14%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 914,004 872,304 837,340 829,492 809,104 798,855 791,425 10.06%
PBT 172,688 113,580 138,045 162,212 257,548 -81,862 -36,442 -
Tax -33,200 -46,521 -22,868 -17,242 -29,088 -16,163 -9,816 125.15%
NP 139,488 67,059 115,177 144,970 228,460 -98,025 -46,258 -
-
NP to SH 117,024 57,875 106,197 137,120 218,896 -98,997 -46,229 -
-
Tax Rate 19.23% 40.96% 16.57% 10.63% 11.29% - - -
Total Cost 774,516 805,245 722,162 684,522 580,644 896,880 837,683 -5.08%
-
Net Worth 1,347,222 1,506,991 1,433,529 1,361,789 1,321,040 1,365,378 1,202,903 7.83%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 26,901 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,347,222 1,506,991 1,433,529 1,361,789 1,321,040 1,365,378 1,202,903 7.83%
NOSH 1,347,222 1,345,408 1,345,405 1,344,313 1,344,569 1,345,067 1,343,876 0.16%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.26% 7.69% 13.76% 17.48% 28.24% -12.27% -5.84% -
ROE 8.69% 3.84% 7.41% 10.07% 16.57% -7.25% -3.84% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 67.84 64.84 62.24 61.70 60.18 59.39 58.89 9.88%
EPS 8.68 4.30 7.89 10.20 16.28 -7.36 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.1201 1.0655 1.013 0.9825 1.0151 0.8951 7.66%
Adjusted Per Share Value based on latest NOSH - 1,343,495
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 66.15 63.13 60.60 60.03 58.55 57.81 57.27 10.07%
EPS 8.47 4.19 7.69 9.92 15.84 -7.16 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.975 1.0906 1.0374 0.9855 0.956 0.9881 0.8705 7.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.87 1.86 1.91 1.85 2.14 1.96 1.93 -
P/RPS 2.76 2.87 3.07 3.00 3.56 3.30 3.28 -10.86%
P/EPS 21.53 43.24 24.20 18.14 13.14 -26.63 -56.10 -
EY 4.65 2.31 4.13 5.51 7.61 -3.76 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 1.87 1.66 1.79 1.83 2.18 1.93 2.16 -9.15%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 30/11/16 29/08/16 25/05/16 25/02/16 18/11/15 -
Price 1.78 1.90 1.92 1.91 1.90 1.93 2.01 -
P/RPS 2.62 2.93 3.08 3.10 3.16 3.25 3.41 -16.09%
P/EPS 20.49 44.17 24.32 18.73 11.67 -26.22 -58.43 -
EY 4.88 2.26 4.11 5.34 8.57 -3.81 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 1.78 1.70 1.80 1.89 1.93 1.90 2.25 -14.44%

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