[TSH] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.1%
YoY- -87.66%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 205,287 181,383 206,158 206,028 235,172 246,946 301,809 -22.60%
PBT -54,528 -51,223 26,353 8,535 37,350 33,647 43,527 -
Tax -8,801 1,740 -18,384 -1,717 -9,367 -7,289 -5,631 34.56%
NP -63,329 -49,483 7,969 6,818 27,983 26,358 37,896 -
-
NP to SH -64,324 -48,193 7,083 6,437 26,936 24,281 35,376 -
-
Tax Rate - - 69.76% 20.12% 25.08% 21.66% 12.94% -
Total Cost 268,616 230,866 198,189 199,210 207,189 220,588 263,913 1.18%
-
Net Worth 1,366,010 1,218,574 1,165,621 1,192,990 1,241,539 1,136,010 1,120,180 14.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 26,913 - - - 33,475 - - -
Div Payout % 0.00% - - - 124.28% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,366,010 1,218,574 1,165,621 1,192,990 1,241,539 1,136,010 1,120,180 14.10%
NOSH 1,345,690 1,361,384 1,336,415 1,341,041 1,339,019 895,977 897,868 30.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -30.85% -27.28% 3.87% 3.31% 11.90% 10.67% 12.56% -
ROE -4.71% -3.95% 0.61% 0.54% 2.17% 2.14% 3.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.26 13.32 15.43 15.36 17.56 27.56 33.61 -40.84%
EPS -4.78 -3.54 0.53 0.48 2.00 2.71 3.94 -
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.0151 0.8951 0.8722 0.8896 0.9272 1.2679 1.2476 -12.81%
Adjusted Per Share Value based on latest NOSH - 1,341,041
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.86 13.13 14.92 14.91 17.02 17.87 21.84 -22.58%
EPS -4.66 -3.49 0.51 0.47 1.95 1.76 2.56 -
DPS 1.95 0.00 0.00 0.00 2.42 0.00 0.00 -
NAPS 0.9886 0.8819 0.8436 0.8634 0.8985 0.8221 0.8107 14.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.96 1.93 2.23 2.27 2.31 3.49 3.71 -
P/RPS 12.85 14.49 14.46 14.78 13.15 12.66 11.04 10.62%
P/EPS -41.00 -54.52 420.75 472.92 114.83 128.78 94.16 -
EY -2.44 -1.83 0.24 0.21 0.87 0.78 1.06 -
DY 1.02 0.00 0.00 0.00 1.08 0.00 0.00 -
P/NAPS 1.93 2.16 2.56 2.55 2.49 2.75 2.97 -24.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 25/08/15 20/05/15 24/02/15 18/11/14 26/08/14 -
Price 1.93 2.01 1.83 2.25 2.25 2.28 3.22 -
P/RPS 12.65 15.09 11.86 14.65 12.81 8.27 9.58 20.29%
P/EPS -40.38 -56.78 345.28 468.75 111.85 84.13 81.73 -
EY -2.48 -1.76 0.29 0.21 0.89 1.19 1.22 -
DY 1.04 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 1.90 2.25 2.10 2.53 2.43 1.80 2.58 -18.40%

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