[TSH] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -6.94%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 791,425 824,372 824,112 1,071,045 1,114,498 1,177,854 1,148,472 -21.96%
PBT -36,442 115,698 34,140 187,452 200,137 232,914 291,712 -
Tax -9,816 -86,122 -6,868 -37,225 -37,144 -41,138 -59,752 -69.97%
NP -46,258 29,576 27,272 150,227 162,993 191,776 231,960 -
-
NP to SH -46,229 27,038 25,748 138,767 149,109 175,102 208,696 -
-
Tax Rate - 74.44% 20.12% 19.86% 18.56% 17.66% 20.48% -
Total Cost 837,683 794,796 796,840 920,818 951,505 986,078 916,512 -5.81%
-
Net Worth 1,202,903 1,179,127 1,192,990 1,247,089 1,137,063 1,119,145 1,152,310 2.90%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 33,625 - - - -
Div Payout % - - - 24.23% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,202,903 1,179,127 1,192,990 1,247,089 1,137,063 1,119,145 1,152,310 2.90%
NOSH 1,343,876 1,351,900 1,341,041 1,345,005 896,808 897,038 896,460 30.95%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.84% 3.59% 3.31% 14.03% 14.62% 16.28% 20.20% -
ROE -3.84% 2.29% 2.16% 11.13% 13.11% 15.65% 18.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 58.89 60.98 61.45 79.63 124.27 131.30 128.11 -40.40%
EPS -3.44 2.00 1.92 10.31 16.63 19.52 23.28 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.8951 0.8722 0.8896 0.9272 1.2679 1.2476 1.2854 -21.41%
Adjusted Per Share Value based on latest NOSH - 1,339,019
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.27 59.66 59.64 77.51 80.66 85.24 83.11 -21.96%
EPS -3.35 1.96 1.86 10.04 10.79 12.67 15.10 -
DPS 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
NAPS 0.8705 0.8533 0.8634 0.9025 0.8229 0.8099 0.8339 2.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.93 2.23 2.27 2.31 3.49 3.71 3.16 -
P/RPS 3.28 3.66 3.69 2.90 2.81 2.83 2.47 20.79%
P/EPS -56.10 111.50 118.23 22.39 20.99 19.01 13.57 -
EY -1.78 0.90 0.85 4.47 4.76 5.26 7.37 -
DY 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 2.16 2.56 2.55 2.49 2.75 2.97 2.46 -8.29%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 25/08/15 20/05/15 24/02/15 18/11/14 26/08/14 22/05/14 -
Price 2.01 1.83 2.25 2.25 2.28 3.22 3.43 -
P/RPS 3.41 3.00 3.66 2.83 1.83 2.45 2.68 17.40%
P/EPS -58.43 91.50 117.19 21.81 13.71 16.50 14.73 -
EY -1.71 1.09 0.85 4.59 7.29 6.06 6.79 -
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 2.25 2.10 2.53 2.43 1.80 2.58 2.67 -10.77%

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