[TSH] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 110.72%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 226,136 1,073,507 803,553 546,731 228,501 872,304 628,005 -49.41%
PBT 28,310 192,093 143,187 90,434 43,172 113,580 103,534 -57.90%
Tax -9,700 -49,545 -33,959 -20,197 -8,300 -46,521 -17,151 -31.63%
NP 18,610 142,548 109,228 70,237 34,872 67,059 86,383 -64.09%
-
NP to SH 17,826 113,969 92,341 61,647 29,256 57,875 79,648 -63.17%
-
Tax Rate 34.26% 25.79% 23.72% 22.33% 19.23% 40.96% 16.57% -
Total Cost 207,526 930,959 694,325 476,494 193,629 805,245 541,622 -47.27%
-
Net Worth 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 -6.43%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 27,635 - - - - - -
Div Payout % - 24.25% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 -6.43%
NOSH 1,381,802 1,381,802 1,381,802 1,356,802 1,347,222 1,345,408 1,345,405 1.79%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.23% 13.28% 13.59% 12.85% 15.26% 7.69% 13.76% -
ROE 1.37% 7.73% 6.04% 4.08% 2.17% 3.84% 5.56% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.37 77.69 58.43 40.36 16.96 64.84 46.68 -50.30%
EPS 1.29 8.35 6.80 4.57 2.17 4.30 5.92 -63.82%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 1.0671 1.1124 1.1154 1.00 1.1201 1.0655 -8.08%
Adjusted Per Share Value based on latest NOSH - 1,356,802
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.37 77.69 58.15 39.57 16.54 63.13 45.45 -49.40%
EPS 1.29 8.25 6.68 4.46 2.12 4.19 5.76 -63.15%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 1.0671 1.1071 1.0935 0.975 1.0906 1.0374 -6.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.45 1.65 1.65 1.75 1.87 1.86 1.91 -
P/RPS 8.86 2.12 2.82 4.34 11.03 2.87 4.09 67.49%
P/EPS 112.40 20.01 24.57 38.46 86.11 43.24 32.26 130.00%
EY 0.89 5.00 4.07 2.60 1.16 2.31 3.10 -56.51%
DY 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 1.48 1.57 1.87 1.66 1.79 -9.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 27/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 -
Price 1.23 1.57 1.64 1.71 1.78 1.90 1.92 -
P/RPS 7.52 2.02 2.81 4.24 10.49 2.93 4.11 49.65%
P/EPS 95.34 19.04 24.43 37.58 81.97 44.17 32.43 105.35%
EY 1.05 5.25 4.09 2.66 1.22 2.26 3.08 -51.23%
DY 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.47 1.47 1.53 1.78 1.70 1.80 -19.10%

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