[TSH] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -14.84%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,071,404 837,340 791,425 1,114,498 987,088 1,022,460 1,140,925 -1.04%
PBT 190,916 138,045 -36,442 200,137 169,173 86,862 176,409 1.32%
Tax -45,278 -22,868 -9,816 -37,144 -5,153 -15,292 -36,152 3.81%
NP 145,637 115,177 -46,258 162,993 164,020 71,570 140,257 0.62%
-
NP to SH 123,121 106,197 -46,229 149,109 160,596 61,368 125,852 -0.36%
-
Tax Rate 23.72% 16.57% - 18.56% 3.05% 17.60% 20.49% -
Total Cost 925,766 722,162 837,683 951,505 823,068 950,889 1,000,668 -1.28%
-
Net Worth 1,529,858 1,433,529 1,202,903 1,137,063 994,550 852,096 842,208 10.45%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,529,858 1,433,529 1,202,903 1,137,063 994,550 852,096 842,208 10.45%
NOSH 1,381,802 1,345,405 1,343,876 896,808 841,698 820,427 409,674 22.43%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.59% 13.76% -5.84% 14.62% 16.62% 7.00% 12.29% -
ROE 8.05% 7.41% -3.84% 13.11% 16.15% 7.20% 14.94% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 77.90 62.24 58.89 124.27 117.27 124.63 278.50 -19.11%
EPS 9.07 7.89 -3.44 16.63 19.08 7.48 30.72 -18.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1124 1.0655 0.8951 1.2679 1.1816 1.0386 2.0558 -9.72%
Adjusted Per Share Value based on latest NOSH - 895,977
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 77.54 60.60 57.27 80.66 71.43 73.99 82.57 -1.04%
EPS 8.91 7.69 -3.35 10.79 11.62 4.44 9.11 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1071 1.0374 0.8705 0.8229 0.7197 0.6167 0.6095 10.44%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.65 1.91 1.93 3.49 2.42 2.20 1.50 -
P/RPS 2.12 3.07 3.28 2.81 2.06 1.77 0.54 25.57%
P/EPS 18.43 24.20 -56.10 20.99 12.68 29.41 4.88 24.76%
EY 5.43 4.13 -1.78 4.76 7.88 3.40 20.48 -19.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.79 2.16 2.75 2.05 2.12 0.73 12.48%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 30/11/16 18/11/15 18/11/14 19/11/13 20/11/12 17/11/11 -
Price 1.64 1.92 2.01 2.28 2.73 2.24 1.80 -
P/RPS 2.11 3.08 3.41 1.83 2.33 1.80 0.65 21.66%
P/EPS 18.32 24.32 -58.43 13.71 14.31 29.95 5.86 20.90%
EY 5.46 4.11 -1.71 7.29 6.99 3.34 17.07 -17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.80 2.25 1.80 2.31 2.16 0.88 8.91%

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