[TSH] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -27.34%
YoY- 158.46%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 803,553 546,731 228,501 872,304 628,005 414,746 202,276 150.61%
PBT 143,187 90,434 43,172 113,580 103,534 81,106 64,387 70.29%
Tax -33,959 -20,197 -8,300 -46,521 -17,151 -8,621 -7,272 179.12%
NP 109,228 70,237 34,872 67,059 86,383 72,485 57,115 54.01%
-
NP to SH 92,341 61,647 29,256 57,875 79,648 68,560 54,724 41.69%
-
Tax Rate 23.72% 22.33% 19.23% 40.96% 16.57% 10.63% 11.29% -
Total Cost 694,325 476,494 193,629 805,245 541,622 342,261 145,161 183.61%
-
Net Worth 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 1,361,789 1,321,040 10.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 1,361,789 1,321,040 10.26%
NOSH 1,381,802 1,356,802 1,347,222 1,345,408 1,345,405 1,344,313 1,344,569 1.83%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.59% 12.85% 15.26% 7.69% 13.76% 17.48% 28.24% -
ROE 6.04% 4.08% 2.17% 3.84% 5.56% 5.03% 4.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.43 40.36 16.96 64.84 46.68 30.85 15.04 146.92%
EPS 6.80 4.57 2.17 4.30 5.92 5.10 4.07 40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1124 1.1154 1.00 1.1201 1.0655 1.013 0.9825 8.62%
Adjusted Per Share Value based on latest NOSH - 1,345,408
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.15 39.57 16.54 63.13 45.45 30.01 14.64 150.59%
EPS 6.68 4.46 2.12 4.19 5.76 4.96 3.96 41.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1071 1.0935 0.975 1.0906 1.0374 0.9855 0.956 10.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.65 1.75 1.87 1.86 1.91 1.85 2.14 -
P/RPS 2.82 4.34 11.03 2.87 4.09 6.00 14.23 -65.97%
P/EPS 24.57 38.46 86.11 43.24 32.26 36.27 52.58 -39.75%
EY 4.07 2.60 1.16 2.31 3.10 2.76 1.90 66.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.57 1.87 1.66 1.79 1.83 2.18 -22.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 29/08/16 25/05/16 -
Price 1.64 1.71 1.78 1.90 1.92 1.91 1.90 -
P/RPS 2.81 4.24 10.49 2.93 4.11 6.19 12.63 -63.24%
P/EPS 24.43 37.58 81.97 44.17 32.43 37.45 46.68 -35.03%
EY 4.09 2.66 1.22 2.26 3.08 2.67 2.14 53.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.53 1.78 1.70 1.80 1.89 1.93 -16.58%

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