[TSH] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -44.01%
YoY- 156.59%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,073,507 1,048,054 1,004,492 898,529 872,304 833,967 802,091 21.38%
PBT 192,094 191,584 161,257 92,365 113,580 134,024 60,375 115.86%
Tax -49,546 -102,000 -96,766 -47,549 -46,521 -118,183 -107,914 -40.40%
NP 142,548 89,584 64,491 44,816 67,059 15,841 -47,539 -
-
NP to SH 113,968 69,214 49,608 32,407 57,875 8,773 -50,507 -
-
Tax Rate 25.79% 53.24% 60.01% 51.48% 40.96% 88.18% 178.74% -
Total Cost 930,959 958,470 940,001 853,713 805,245 818,126 849,630 6.26%
-
Net Worth 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,440,634 1,360,960 5.47%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 27,635 26,908 26,908 - - 26,913 26,913 1.77%
Div Payout % 24.25% 38.88% 54.24% - - 306.78% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,440,634 1,360,960 5.47%
NOSH 1,381,802 1,381,802 1,354,671 1,347,222 1,345,408 1,352,073 1,343,495 1.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.28% 8.55% 6.42% 4.99% 7.69% 1.90% -5.93% -
ROE 7.73% 4.52% 3.28% 2.41% 3.84% 0.61% -3.71% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.69 76.21 74.15 66.69 64.84 61.68 59.70 19.13%
EPS 8.25 5.03 3.66 2.41 4.30 0.65 -3.76 -
DPS 2.00 1.96 2.00 0.00 0.00 2.00 2.00 0.00%
NAPS 1.0671 1.1124 1.1154 1.00 1.1201 1.0655 1.013 3.51%
Adjusted Per Share Value based on latest NOSH - 1,347,222
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 77.69 75.85 72.69 65.03 63.13 60.35 58.05 21.37%
EPS 8.25 5.01 3.59 2.35 4.19 0.63 -3.66 -
DPS 2.00 1.95 1.95 0.00 0.00 1.95 1.95 1.69%
NAPS 1.0671 1.1071 1.0935 0.975 1.0906 1.0426 0.9849 5.47%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.65 1.65 1.75 1.87 1.86 1.91 1.85 -
P/RPS 2.12 2.17 2.36 2.80 2.87 3.10 3.10 -22.32%
P/EPS 20.01 32.79 47.79 77.74 43.24 294.36 -49.21 -
EY 5.00 3.05 2.09 1.29 2.31 0.34 -2.03 -
DY 1.21 1.19 1.14 0.00 0.00 1.05 1.08 7.84%
P/NAPS 1.55 1.48 1.57 1.87 1.66 1.79 1.83 -10.45%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 29/08/16 -
Price 1.57 1.64 1.71 1.78 1.90 1.92 1.91 -
P/RPS 2.02 2.15 2.31 2.67 2.93 3.11 3.20 -26.35%
P/EPS 19.04 32.59 46.70 74.00 44.17 295.91 -50.81 -
EY 5.25 3.07 2.14 1.35 2.26 0.34 -1.97 -
DY 1.27 1.19 1.17 0.00 0.00 1.04 1.05 13.48%
P/NAPS 1.47 1.47 1.53 1.78 1.70 1.80 1.89 -15.38%

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