[TSH] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 97.66%
YoY- -73.55%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 186,058 207,593 221,460 225,755 232,922 226,136 269,954 -22.02%
PBT 10,170 16,535 11,475 24,099 17,446 28,310 48,905 -65.00%
Tax -4,622 -2,841 -57 -11,063 -8,981 -9,700 -15,586 -55.62%
NP 5,548 13,694 11,418 13,036 8,465 18,610 33,319 -69.83%
-
NP to SH 6,049 13,544 10,048 8,118 4,107 17,826 21,626 -57.32%
-
Tax Rate 45.45% 17.18% 0.50% 45.91% 51.48% 34.26% 31.87% -
Total Cost 180,510 193,899 210,042 212,719 224,457 207,526 236,635 -16.55%
-
Net Worth 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 1,297,509 1,474,517 -3.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 13,817 - - - 27,635 -
Div Payout % - - 137.52% - - - 127.79% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 1,297,509 1,474,517 -3.07%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.98% 6.60% 5.16% 5.77% 3.63% 8.23% 12.34% -
ROE 0.43% 0.98% 0.73% 0.64% 0.32% 1.37% 1.47% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.47 15.02 16.03 16.34 16.86 16.37 19.54 -22.01%
EPS 0.44 0.98 0.73 0.59 0.30 1.29 1.57 -57.27%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.0185 0.9976 0.9913 0.9134 0.9284 0.939 1.0671 -3.06%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.46 15.02 16.03 16.34 16.86 16.37 19.54 -22.05%
EPS 0.44 0.98 0.73 0.59 0.30 1.29 1.57 -57.27%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.0185 0.9976 0.9913 0.9134 0.9284 0.939 1.0671 -3.06%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.90 1.05 0.99 1.13 1.15 1.45 1.65 -
P/RPS 6.68 6.99 6.18 6.92 6.82 8.86 8.45 -14.54%
P/EPS 205.58 107.12 136.14 192.34 386.92 112.40 105.43 56.26%
EY 0.49 0.93 0.73 0.52 0.26 0.89 0.95 -35.76%
DY 0.00 0.00 1.01 0.00 0.00 0.00 1.21 -
P/NAPS 0.88 1.05 1.00 1.24 1.24 1.54 1.55 -31.50%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 27/05/19 27/02/19 29/11/18 23/08/18 23/05/18 27/02/18 -
Price 0.895 0.90 1.12 1.00 1.24 1.23 1.57 -
P/RPS 6.65 5.99 6.99 6.12 7.36 7.52 8.04 -11.91%
P/EPS 204.44 91.82 154.02 170.21 417.20 95.34 100.32 60.94%
EY 0.49 1.09 0.65 0.59 0.24 1.05 1.00 -37.92%
DY 0.00 0.00 0.89 0.00 0.00 0.00 1.27 -
P/NAPS 0.88 0.90 1.13 1.09 1.34 1.31 1.47 -29.03%

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