[TSH] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 64.66%
YoY- 96.92%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 954,767 985,833 1,011,142 1,073,507 1,048,054 1,004,492 898,529 4.12%
PBT 118,760 147,414 171,489 192,094 191,584 161,257 92,365 18.22%
Tax -45,330 -48,030 -49,195 -49,546 -102,000 -96,766 -47,549 -3.13%
NP 73,430 99,384 122,294 142,548 89,584 64,491 44,816 38.94%
-
NP to SH 51,677 74,252 97,844 113,968 69,214 49,608 32,407 36.45%
-
Tax Rate 38.17% 32.58% 28.69% 25.79% 53.24% 60.01% 51.48% -
Total Cost 881,337 886,449 888,848 930,959 958,470 940,001 853,713 2.14%
-
Net Worth 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 -4.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 27,635 27,635 27,635 27,635 26,908 26,908 - -
Div Payout % 53.48% 37.22% 28.24% 24.25% 38.88% 54.24% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 -4.25%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,354,671 1,347,222 1.70%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.69% 10.08% 12.09% 13.28% 8.55% 6.42% 4.99% -
ROE 4.09% 5.79% 7.54% 7.73% 4.52% 3.28% 2.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 69.10 71.34 73.18 77.69 76.21 74.15 66.69 2.39%
EPS 3.74 5.37 7.08 8.25 5.03 3.66 2.41 34.00%
DPS 2.00 2.00 2.00 2.00 1.96 2.00 0.00 -
NAPS 0.9134 0.9284 0.939 1.0671 1.1124 1.1154 1.00 -5.85%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 69.10 71.34 73.18 77.69 75.85 72.69 65.03 4.12%
EPS 3.74 5.37 7.08 8.25 5.01 3.59 2.35 36.27%
DPS 2.00 2.00 2.00 2.00 1.95 1.95 0.00 -
NAPS 0.9134 0.9284 0.939 1.0671 1.1071 1.0935 0.975 -4.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.13 1.15 1.45 1.65 1.65 1.75 1.87 -
P/RPS 1.64 1.61 1.98 2.12 2.17 2.36 2.80 -29.97%
P/EPS 30.22 21.40 20.48 20.01 32.79 47.79 77.74 -46.70%
EY 3.31 4.67 4.88 5.00 3.05 2.09 1.29 87.31%
DY 1.77 1.74 1.38 1.21 1.19 1.14 0.00 -
P/NAPS 1.24 1.24 1.54 1.55 1.48 1.57 1.87 -23.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 23/08/18 23/05/18 27/02/18 22/11/17 24/08/17 24/05/17 -
Price 1.00 1.24 1.23 1.57 1.64 1.71 1.78 -
P/RPS 1.45 1.74 1.68 2.02 2.15 2.31 2.67 -33.41%
P/EPS 26.74 23.08 17.37 19.04 32.59 46.70 74.00 -49.23%
EY 3.74 4.33 5.76 5.25 3.07 2.14 1.35 97.13%
DY 2.00 1.61 1.63 1.27 1.19 1.17 0.00 -
P/NAPS 1.09 1.34 1.31 1.47 1.47 1.53 1.78 -27.86%

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