[TSH] QoQ 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- -296.39%
YoY- 66.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 256,821 258,231 228,501 244,299 213,259 212,470 202,276 17.23%
PBT 52,753 41,521 43,172 10,046 22,426 16,721 64,387 -12.43%
Tax -13,763 -10,146 -8,300 -29,371 -8,529 -1,349 -7,272 52.94%
NP 38,990 31,375 34,872 -19,325 13,897 15,372 57,115 -22.45%
-
NP to SH 30,693 27,699 29,256 -21,774 11,087 13,838 54,724 -31.96%
-
Tax Rate 26.09% 24.44% 19.23% 292.37% 38.03% 8.07% 11.29% -
Total Cost 217,831 226,856 193,629 263,624 199,362 197,098 145,161 31.04%
-
Net Worth 1,529,858 1,510,999 1,347,222 1,506,991 1,440,634 1,360,960 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 1,440,634 1,360,960 1,321,040 10.26%
NOSH 1,381,802 1,356,802 1,347,222 1,345,408 1,352,073 1,343,495 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 15.18% 12.15% 15.26% -7.91% 6.52% 7.23% 28.24% -
ROE 2.01% 1.83% 2.17% -1.44% 0.77% 1.02% 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 18.67 19.06 16.96 18.16 15.77 15.81 15.04 15.48%
EPS 2.23 2.04 2.17 -1.62 0.82 1.03 4.07 -33.01%
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 18.59 18.69 16.54 17.68 15.43 15.38 14.64 17.24%
EPS 2.22 2.00 2.12 -1.58 0.80 1.00 3.96 -31.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1071 1.0935 0.975 1.0906 1.0426 0.9849 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 8.84 9.18 11.03 10.24 12.11 11.70 14.23 -27.17%
P/EPS 73.93 85.59 86.11 -114.93 232.93 179.61 52.58 25.48%
EY 1.35 1.17 1.16 -0.87 0.43 0.56 1.90 -20.35%
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 8.78 8.97 10.49 10.46 12.17 12.08 12.63 -21.50%
P/EPS 73.48 83.63 81.97 -117.40 234.15 185.44 46.68 35.28%
EY 1.36 1.20 1.22 -0.85 0.43 0.54 2.14 -26.06%
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