[TSH] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 34.79%
YoY- -24.02%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 241,490 203,805 186,058 207,593 221,460 225,755 232,922 2.43%
PBT 32,047 15,042 10,170 16,535 11,475 24,099 17,446 49.82%
Tax -13,368 -7,273 -4,622 -2,841 -57 -11,063 -8,981 30.27%
NP 18,679 7,769 5,548 13,694 11,418 13,036 8,465 69.24%
-
NP to SH 18,408 6,033 6,049 13,544 10,048 8,118 4,107 171.10%
-
Tax Rate 41.71% 48.35% 45.45% 17.18% 0.50% 45.91% 51.48% -
Total Cost 222,811 196,036 180,510 193,899 210,042 212,719 224,457 -0.48%
-
Net Worth 1,438,969 1,422,403 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 7.93%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 13,801 - - - 13,817 - - -
Div Payout % 74.98% - - - 137.52% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,438,969 1,422,403 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 7.93%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.73% 3.81% 2.98% 6.60% 5.16% 5.77% 3.63% -
ROE 1.28% 0.42% 0.43% 0.98% 0.73% 0.64% 0.32% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.50 14.76 13.47 15.02 16.03 16.34 16.86 2.50%
EPS 1.33 0.44 0.44 0.98 0.73 0.59 0.30 169.13%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0426 1.0302 1.0185 0.9976 0.9913 0.9134 0.9284 8.01%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.48 14.75 13.46 15.02 16.03 16.34 16.86 2.43%
EPS 1.33 0.44 0.44 0.98 0.73 0.59 0.30 169.13%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0414 1.0294 1.0185 0.9976 0.9913 0.9134 0.9284 7.93%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.54 0.895 0.90 1.05 0.99 1.13 1.15 -
P/RPS 8.80 6.06 6.68 6.99 6.18 6.92 6.82 18.46%
P/EPS 115.46 204.83 205.58 107.12 136.14 192.34 386.92 -55.24%
EY 0.87 0.49 0.49 0.93 0.73 0.52 0.26 123.22%
DY 0.65 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 1.48 0.87 0.88 1.05 1.00 1.24 1.24 12.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 22/08/19 27/05/19 27/02/19 29/11/18 23/08/18 -
Price 1.23 1.16 0.895 0.90 1.12 1.00 1.24 -
P/RPS 7.03 7.86 6.65 5.99 6.99 6.12 7.36 -3.00%
P/EPS 92.22 265.48 204.44 91.82 154.02 170.21 417.20 -63.34%
EY 1.08 0.38 0.49 1.09 0.65 0.59 0.24 171.82%
DY 0.81 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 1.18 1.13 0.88 0.90 1.13 1.09 1.34 -8.10%

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