[TSH] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -8.66%
YoY- -67.46%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 787,302 830,372 906,274 913,085 918,116 904,544 1,073,507 -18.72%
PBT 53,412 66,140 81,329 93,140 91,514 113,240 192,093 -57.49%
Tax -14,926 -11,364 -29,801 -39,658 -37,362 -38,800 -49,545 -55.15%
NP 38,486 54,776 51,528 53,481 54,152 74,440 142,548 -58.32%
-
NP to SH 39,186 54,176 40,099 40,069 43,868 71,304 113,969 -51.01%
-
Tax Rate 27.95% 17.18% 36.64% 42.58% 40.83% 34.26% 25.79% -
Total Cost 748,816 775,596 854,746 859,604 863,964 830,104 930,959 -13.54%
-
Net Worth 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 1,297,509 1,474,517 -3.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 13,817 - - - 27,635 -
Div Payout % - - 34.46% - - - 24.25% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 1,297,509 1,474,517 -3.07%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.89% 6.60% 5.69% 5.86% 5.90% 8.23% 13.28% -
ROE 2.78% 3.93% 2.93% 3.17% 3.42% 5.50% 7.73% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 56.98 60.09 65.59 66.08 66.44 65.46 77.69 -18.71%
EPS 2.84 3.92 2.90 2.89 3.18 5.16 8.35 -51.37%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.0185 0.9976 0.9913 0.9134 0.9284 0.939 1.0671 -3.06%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 56.98 60.09 65.59 66.08 66.44 65.46 77.69 -18.71%
EPS 2.84 3.92 2.90 2.90 3.17 5.16 8.25 -50.97%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.0185 0.9976 0.9913 0.9134 0.9284 0.939 1.0671 -3.06%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.90 1.05 0.99 1.13 1.15 1.45 1.65 -
P/RPS 1.58 1.75 1.51 1.71 1.73 2.22 2.12 -17.84%
P/EPS 31.74 26.78 34.12 38.97 36.22 28.10 20.01 36.12%
EY 3.15 3.73 2.93 2.57 2.76 3.56 5.00 -26.57%
DY 0.00 0.00 1.01 0.00 0.00 0.00 1.21 -
P/NAPS 0.88 1.05 1.00 1.24 1.24 1.54 1.55 -31.50%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 27/05/19 27/02/19 29/11/18 23/08/18 23/05/18 27/02/18 -
Price 0.895 0.90 1.12 1.00 1.24 1.23 1.57 -
P/RPS 1.57 1.50 1.71 1.51 1.87 1.88 2.02 -15.50%
P/EPS 31.56 22.96 38.59 34.49 39.06 23.84 19.04 40.18%
EY 3.17 4.36 2.59 2.90 2.56 4.20 5.25 -28.62%
DY 0.00 0.00 0.89 0.00 0.00 0.00 1.27 -
P/NAPS 0.88 0.90 1.13 1.09 1.34 1.31 1.47 -29.03%

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