[TSH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 155.28%
YoY- 750.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 872,304 628,005 414,746 202,276 798,855 593,569 412,186 64.46%
PBT 113,580 103,534 81,106 64,387 -81,862 -27,332 57,849 56.47%
Tax -46,521 -17,151 -8,621 -7,272 -16,163 -7,362 -43,061 5.26%
NP 67,059 86,383 72,485 57,115 -98,025 -34,694 14,788 172.71%
-
NP to SH 57,875 79,648 68,560 54,724 -98,997 -34,672 13,519 162.49%
-
Tax Rate 40.96% 16.57% 10.63% 11.29% - - 74.44% -
Total Cost 805,245 541,622 342,261 145,161 896,880 628,263 397,398 59.78%
-
Net Worth 1,506,991 1,433,529 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 17.68%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 26,901 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,506,991 1,433,529 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 17.68%
NOSH 1,345,408 1,345,405 1,344,313 1,344,569 1,345,067 1,343,876 1,351,900 -0.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.69% 13.76% 17.48% 28.24% -12.27% -5.84% 3.59% -
ROE 3.84% 5.56% 5.03% 4.14% -7.25% -2.88% 1.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.84 46.68 30.85 15.04 59.39 44.17 30.49 64.99%
EPS 4.30 5.92 5.10 4.07 -7.36 -2.58 1.00 163.26%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.1201 1.0655 1.013 0.9825 1.0151 0.8951 0.8722 18.05%
Adjusted Per Share Value based on latest NOSH - 1,344,569
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.13 45.45 30.01 14.64 57.81 42.96 29.83 64.46%
EPS 4.19 5.76 4.96 3.96 -7.16 -2.51 0.98 162.26%
DPS 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 1.0906 1.0374 0.9855 0.956 0.9881 0.8705 0.8533 17.68%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.86 1.91 1.85 2.14 1.96 1.93 2.23 -
P/RPS 2.87 4.09 6.00 14.23 3.30 4.37 7.31 -46.22%
P/EPS 43.24 32.26 36.27 52.58 -26.63 -74.81 223.00 -66.33%
EY 2.31 3.10 2.76 1.90 -3.76 -1.34 0.45 196.10%
DY 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 1.66 1.79 1.83 2.18 1.93 2.16 2.56 -24.98%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 29/08/16 25/05/16 25/02/16 18/11/15 25/08/15 -
Price 1.90 1.92 1.91 1.90 1.93 2.01 1.83 -
P/RPS 2.93 4.11 6.19 12.63 3.25 4.55 6.00 -37.85%
P/EPS 44.17 32.43 37.45 46.68 -26.22 -77.91 183.00 -61.06%
EY 2.26 3.08 2.67 2.14 -3.81 -1.28 0.55 155.44%
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 1.70 1.80 1.89 1.93 1.90 2.25 2.10 -13.08%

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