[TSH] QoQ 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- -5.32%
YoY- 100.17%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 226,136 269,954 256,821 258,231 228,501 244,299 213,259 3.98%
PBT 28,310 48,905 52,753 41,521 43,172 10,046 22,426 16.82%
Tax -9,700 -15,586 -13,763 -10,146 -8,300 -29,371 -8,529 8.96%
NP 18,610 33,319 38,990 31,375 34,872 -19,325 13,897 21.51%
-
NP to SH 17,826 21,626 30,693 27,699 29,256 -21,774 11,087 37.28%
-
Tax Rate 34.26% 31.87% 26.09% 24.44% 19.23% 292.37% 38.03% -
Total Cost 207,526 236,635 217,831 226,856 193,629 263,624 199,362 2.71%
-
Net Worth 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,440,634 -6.74%
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 % - 127.79% - - - - - -
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 1,440,634 -6.74%
NOSH 1,381,802 1,381,802 1,381,802 1,356,802 1,347,222 1,345,408 1,352,073 1.46%
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% 12.34% 15.18% 12.15% 15.26% -7.91% 6.52% -
ROE 1.37% 1.47% 2.01% 1.83% 2.17% -1.44% 0.77% -
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 19.54 18.67 19.06 16.96 18.16 15.77 2.52%
EPS 1.29 1.57 2.23 2.04 2.17 -1.62 0.82 35.30%
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 19.54 18.59 18.69 16.54 17.68 15.43 4.02%
EPS 1.29 1.57 2.22 2.00 2.12 -1.58 0.80 37.54%
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 1.0426 -6.74%
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 8.45 8.84 9.18 11.03 10.24 12.11 -18.82%
P/EPS 112.40 105.43 73.93 85.59 86.11 -114.93 232.93 -38.50%
EY 0.89 0.95 1.35 1.17 1.16 -0.87 0.43 62.48%
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 8.04 8.78 8.97 10.49 10.46 12.17 -27.47%
P/EPS 95.34 100.32 73.48 83.63 81.97 -117.40 234.15 -45.09%
EY 1.05 1.00 1.36 1.20 1.22 -0.85 0.43 81.43%
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