[TSH] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 5.36%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 904,544 1,073,507 1,071,404 1,093,462 914,004 872,304 837,340 5.28%
PBT 113,240 192,093 190,916 180,868 172,688 113,580 138,045 -12.38%
Tax -38,800 -49,545 -45,278 -40,394 -33,200 -46,521 -22,868 42.30%
NP 74,440 142,548 145,637 140,474 139,488 67,059 115,177 -25.26%
-
NP to SH 71,304 113,969 123,121 123,294 117,024 57,875 106,197 -23.34%
-
Tax Rate 34.26% 25.79% 23.72% 22.33% 19.23% 40.96% 16.57% -
Total Cost 830,104 930,959 925,766 952,988 774,516 805,245 722,162 9.74%
-
Net Worth 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 -6.43%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 27,635 - - - - - -
Div Payout % - 24.25% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 -6.43%
NOSH 1,381,802 1,381,802 1,381,802 1,356,802 1,347,222 1,345,408 1,345,405 1.79%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.23% 13.28% 13.59% 12.85% 15.26% 7.69% 13.76% -
ROE 5.50% 7.73% 8.05% 8.16% 8.69% 3.84% 7.41% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.46 77.69 77.90 80.72 67.84 64.84 62.24 3.42%
EPS 5.16 8.35 9.07 9.14 8.68 4.30 7.89 -24.67%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 1.0671 1.1124 1.1154 1.00 1.1201 1.0655 -8.08%
Adjusted Per Share Value based on latest NOSH - 1,356,802
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.46 77.69 77.54 79.13 66.15 63.13 60.60 5.28%
EPS 5.16 8.25 8.91 8.92 8.47 4.19 7.69 -23.37%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 1.0671 1.1071 1.0935 0.975 1.0906 1.0374 -6.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.45 1.65 1.65 1.75 1.87 1.86 1.91 -
P/RPS 2.22 2.12 2.12 2.17 2.76 2.87 3.07 -19.45%
P/EPS 28.10 20.01 18.43 19.23 21.53 43.24 24.20 10.48%
EY 3.56 5.00 5.43 5.20 4.65 2.31 4.13 -9.43%
DY 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.48 1.57 1.87 1.66 1.79 -9.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 27/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 -
Price 1.23 1.57 1.64 1.71 1.78 1.90 1.92 -
P/RPS 1.88 2.02 2.11 2.12 2.62 2.93 3.08 -28.06%
P/EPS 23.84 19.04 18.32 18.79 20.49 44.17 24.32 -1.32%
EY 4.20 5.25 5.46 5.32 4.88 2.26 4.11 1.45%
DY 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.47 1.47 1.53 1.78 1.70 1.80 -19.10%

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