[TSH] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 0.07%
YoY- -64.82%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 796,608 787,302 830,372 906,274 913,085 918,116 904,544 -8.11%
PBT 55,664 53,412 66,140 81,329 93,140 91,514 113,240 -37.68%
Tax -19,648 -14,926 -11,364 -29,801 -39,658 -37,362 -38,800 -36.44%
NP 36,016 38,486 54,776 51,528 53,481 54,152 74,440 -38.34%
-
NP to SH 34,168 39,186 54,176 40,099 40,069 43,868 71,304 -38.73%
-
Tax Rate 35.30% 27.95% 17.18% 36.64% 42.58% 40.83% 34.26% -
Total Cost 760,592 748,816 775,596 854,746 859,604 863,964 830,104 -5.65%
-
Net Worth 1,422,403 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 1,297,509 6.31%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 13,817 - - - -
Div Payout % - - - 34.46% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,422,403 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 1,297,509 6.31%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.52% 4.89% 6.60% 5.69% 5.86% 5.90% 8.23% -
ROE 2.40% 2.78% 3.93% 2.93% 3.17% 3.42% 5.50% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.70 56.98 60.09 65.59 66.08 66.44 65.46 -8.06%
EPS 2.48 2.84 3.92 2.90 2.89 3.18 5.16 -38.61%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0302 1.0185 0.9976 0.9913 0.9134 0.9284 0.939 6.36%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.65 56.98 60.09 65.59 66.08 66.44 65.46 -8.11%
EPS 2.47 2.84 3.92 2.90 2.90 3.17 5.16 -38.78%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0294 1.0185 0.9976 0.9913 0.9134 0.9284 0.939 6.31%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.895 0.90 1.05 0.99 1.13 1.15 1.45 -
P/RPS 1.55 1.58 1.75 1.51 1.71 1.73 2.22 -21.28%
P/EPS 36.17 31.74 26.78 34.12 38.97 36.22 28.10 18.31%
EY 2.77 3.15 3.73 2.93 2.57 2.76 3.56 -15.39%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.05 1.00 1.24 1.24 1.54 -31.63%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 22/08/19 27/05/19 27/02/19 29/11/18 23/08/18 23/05/18 -
Price 1.16 0.895 0.90 1.12 1.00 1.24 1.23 -
P/RPS 2.01 1.57 1.50 1.71 1.51 1.87 1.88 4.55%
P/EPS 46.87 31.56 22.96 38.59 34.49 39.06 23.84 56.87%
EY 2.13 3.17 4.36 2.59 2.90 2.56 4.20 -36.37%
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
P/NAPS 1.13 0.88 0.90 1.13 1.09 1.34 1.31 -9.37%

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