[TSH] QoQ Cumulative 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- -49.45%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,073,507 803,553 546,731 228,501 872,304 628,005 414,746 88.18%
PBT 192,093 143,187 90,434 43,172 113,580 103,534 81,106 77.40%
Tax -49,545 -33,959 -20,197 -8,300 -46,521 -17,151 -8,621 219.82%
NP 142,548 109,228 70,237 34,872 67,059 86,383 72,485 56.77%
-
NP to SH 113,969 92,341 61,647 29,256 57,875 79,648 68,560 40.19%
-
Tax Rate 25.79% 23.72% 22.33% 19.23% 40.96% 16.57% 10.63% -
Total Cost 930,959 694,325 476,494 193,629 805,245 541,622 342,261 94.50%
-
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% 6.04% 4.08% 2.17% 3.84% 5.56% 5.03% -
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 58.43 40.36 16.96 64.84 46.68 30.85 84.78%
EPS 8.35 6.80 4.57 2.17 4.30 5.92 5.10 38.78%
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 58.15 39.57 16.54 63.13 45.45 30.01 88.21%
EPS 8.25 6.68 4.46 2.12 4.19 5.76 4.96 40.25%
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 2.82 4.34 11.03 2.87 4.09 6.00 -49.92%
P/EPS 20.01 24.57 38.46 86.11 43.24 32.26 36.27 -32.66%
EY 5.00 4.07 2.60 1.16 2.31 3.10 2.76 48.44%
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 2.81 4.24 10.49 2.93 4.11 6.19 -52.50%
P/EPS 19.04 24.43 37.58 81.97 44.17 32.43 37.45 -36.22%
EY 5.25 4.09 2.66 1.22 2.26 3.08 2.67 56.75%
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