[TSH] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 102.2%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,073,507 1,071,404 1,093,462 914,004 872,304 837,340 829,492 18.70%
PBT 192,093 190,916 180,868 172,688 113,580 138,045 162,212 11.89%
Tax -49,545 -45,278 -40,394 -33,200 -46,521 -22,868 -17,242 101.73%
NP 142,548 145,637 140,474 139,488 67,059 115,177 144,970 -1.11%
-
NP to SH 113,969 123,121 123,294 117,024 57,875 106,197 137,120 -11.56%
-
Tax Rate 25.79% 23.72% 22.33% 19.23% 40.96% 16.57% 10.63% -
Total Cost 930,959 925,766 952,988 774,516 805,245 722,162 684,522 22.68%
-
Net Worth 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 1,361,789 5.42%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 27,635 - - - - - - -
Div Payout % 24.25% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 1,361,789 5.42%
NOSH 1,381,802 1,381,802 1,356,802 1,347,222 1,345,408 1,345,405 1,344,313 1.84%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.28% 13.59% 12.85% 15.26% 7.69% 13.76% 17.48% -
ROE 7.73% 8.05% 8.16% 8.69% 3.84% 7.41% 10.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.69 77.90 80.72 67.84 64.84 62.24 61.70 16.55%
EPS 8.35 9.07 9.14 8.68 4.30 7.89 10.20 -12.45%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0671 1.1124 1.1154 1.00 1.1201 1.0655 1.013 3.51%
Adjusted Per Share Value based on latest NOSH - 1,347,222
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.69 77.54 79.13 66.15 63.13 60.60 60.03 18.70%
EPS 8.25 8.91 8.92 8.47 4.19 7.69 9.92 -11.53%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0671 1.1071 1.0935 0.975 1.0906 1.0374 0.9855 5.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.65 1.65 1.75 1.87 1.86 1.91 1.85 -
P/RPS 2.12 2.12 2.17 2.76 2.87 3.07 3.00 -20.61%
P/EPS 20.01 18.43 19.23 21.53 43.24 24.20 18.14 6.74%
EY 5.00 5.43 5.20 4.65 2.31 4.13 5.51 -6.25%
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.48 1.57 1.87 1.66 1.79 1.83 -10.45%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 29/08/16 -
Price 1.57 1.64 1.71 1.78 1.90 1.92 1.91 -
P/RPS 2.02 2.11 2.12 2.62 2.93 3.08 3.10 -24.78%
P/EPS 19.04 18.32 18.79 20.49 44.17 24.32 18.73 1.09%
EY 5.25 5.46 5.32 4.88 2.26 4.11 5.34 -1.12%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.47 1.53 1.78 1.70 1.80 1.89 -15.38%

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