[TSH] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 39.52%
YoY- 688.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 985,833 1,011,142 1,073,507 1,048,054 1,004,492 898,529 872,304 8.52%
PBT 147,414 171,489 192,094 191,584 161,257 92,365 113,580 19.04%
Tax -48,030 -49,195 -49,546 -102,000 -96,766 -47,549 -46,521 2.15%
NP 99,384 122,294 142,548 89,584 64,491 44,816 67,059 30.08%
-
NP to SH 74,252 97,844 113,968 69,214 49,608 32,407 57,875 18.12%
-
Tax Rate 32.58% 28.69% 25.79% 53.24% 60.01% 51.48% 40.96% -
Total Cost 886,449 888,848 930,959 958,470 940,001 853,713 805,245 6.63%
-
Net Worth 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 -10.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 27,635 27,635 27,635 26,908 26,908 - - -
Div Payout % 37.22% 28.24% 24.25% 38.88% 54.24% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 -10.20%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,354,671 1,347,222 1,345,408 1.80%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.08% 12.09% 13.28% 8.55% 6.42% 4.99% 7.69% -
ROE 5.79% 7.54% 7.73% 4.52% 3.28% 2.41% 3.84% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 71.34 73.18 77.69 76.21 74.15 66.69 64.84 6.59%
EPS 5.37 7.08 8.25 5.03 3.66 2.41 4.30 16.01%
DPS 2.00 2.00 2.00 1.96 2.00 0.00 0.00 -
NAPS 0.9284 0.939 1.0671 1.1124 1.1154 1.00 1.1201 -11.79%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 71.34 73.18 77.69 75.85 72.69 65.03 63.13 8.51%
EPS 5.37 7.08 8.25 5.01 3.59 2.35 4.19 18.04%
DPS 2.00 2.00 2.00 1.95 1.95 0.00 0.00 -
NAPS 0.9284 0.939 1.0671 1.1071 1.0935 0.975 1.0906 -10.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.15 1.45 1.65 1.65 1.75 1.87 1.86 -
P/RPS 1.61 1.98 2.12 2.17 2.36 2.80 2.87 -32.05%
P/EPS 21.40 20.48 20.01 32.79 47.79 77.74 43.24 -37.51%
EY 4.67 4.88 5.00 3.05 2.09 1.29 2.31 60.08%
DY 1.74 1.38 1.21 1.19 1.14 0.00 0.00 -
P/NAPS 1.24 1.54 1.55 1.48 1.57 1.87 1.66 -17.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 23/05/18 27/02/18 22/11/17 24/08/17 24/05/17 27/02/17 -
Price 1.24 1.23 1.57 1.64 1.71 1.78 1.90 -
P/RPS 1.74 1.68 2.02 2.15 2.31 2.67 2.93 -29.41%
P/EPS 23.08 17.37 19.04 32.59 46.70 74.00 44.17 -35.20%
EY 4.33 5.76 5.25 3.07 2.14 1.35 2.26 54.44%
DY 1.61 1.63 1.27 1.19 1.17 0.00 0.00 -
P/NAPS 1.34 1.31 1.47 1.47 1.53 1.78 1.70 -14.70%

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