[TSH] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -7.43%
YoY- 96.92%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 913,085 918,116 904,544 1,073,507 1,071,404 1,093,462 914,004 -0.06%
PBT 93,140 91,514 113,240 192,093 190,916 180,868 172,688 -33.71%
Tax -39,658 -37,362 -38,800 -49,545 -45,278 -40,394 -33,200 12.56%
NP 53,481 54,152 74,440 142,548 145,637 140,474 139,488 -47.19%
-
NP to SH 40,069 43,868 71,304 113,969 123,121 123,294 117,024 -51.02%
-
Tax Rate 42.58% 40.83% 34.26% 25.79% 23.72% 22.33% 19.23% -
Total Cost 859,604 863,964 830,104 930,959 925,766 952,988 774,516 7.18%
-
Net Worth 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 -4.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 27,635 - - - -
Div Payout % - - - 24.25% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 -4.25%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,356,802 1,347,222 1.70%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.86% 5.90% 8.23% 13.28% 13.59% 12.85% 15.26% -
ROE 3.17% 3.42% 5.50% 7.73% 8.05% 8.16% 8.69% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.08 66.44 65.46 77.69 77.90 80.72 67.84 -1.73%
EPS 2.89 3.18 5.16 8.35 9.07 9.14 8.68 -51.92%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9134 0.9284 0.939 1.0671 1.1124 1.1154 1.00 -5.85%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.08 66.44 65.46 77.69 77.54 79.13 66.15 -0.07%
EPS 2.90 3.17 5.16 8.25 8.91 8.92 8.47 -51.02%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9134 0.9284 0.939 1.0671 1.1071 1.0935 0.975 -4.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.13 1.15 1.45 1.65 1.65 1.75 1.87 -
P/RPS 1.71 1.73 2.22 2.12 2.12 2.17 2.76 -27.30%
P/EPS 38.97 36.22 28.10 20.01 18.43 19.23 21.53 48.46%
EY 2.57 2.76 3.56 5.00 5.43 5.20 4.65 -32.62%
DY 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
P/NAPS 1.24 1.24 1.54 1.55 1.48 1.57 1.87 -23.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 23/08/18 23/05/18 27/02/18 22/11/17 24/08/17 24/05/17 -
Price 1.00 1.24 1.23 1.57 1.64 1.71 1.78 -
P/RPS 1.51 1.87 1.88 2.02 2.11 2.12 2.62 -30.72%
P/EPS 34.49 39.06 23.84 19.04 18.32 18.79 20.49 41.45%
EY 2.90 2.56 4.20 5.25 5.46 5.32 4.88 -29.29%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 1.09 1.34 1.31 1.47 1.47 1.53 1.78 -27.86%

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