[TSH] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -45.5%
YoY- 158.46%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 838,946 906,274 1,073,507 872,304 798,855 1,071,045 1,017,840 -3.16%
PBT 73,794 81,329 192,093 113,580 -81,862 187,452 164,485 -12.49%
Tax -28,104 -29,801 -49,545 -46,521 -16,163 -37,225 -7,922 23.48%
NP 45,690 51,528 142,548 67,059 -98,025 150,227 156,563 -18.54%
-
NP to SH 44,034 40,099 113,969 57,875 -98,997 138,767 150,963 -18.55%
-
Tax Rate 38.08% 36.64% 25.79% 40.96% - 19.86% 4.82% -
Total Cost 793,256 854,746 930,959 805,245 896,880 920,818 861,277 -1.36%
-
Net Worth 1,438,969 1,369,777 1,474,517 1,506,991 1,365,378 1,247,089 675,039 13.43%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 13,801 13,817 27,635 - 26,901 33,625 29,952 -12.10%
Div Payout % 31.34% 34.46% 24.25% - 0.00% 24.23% 19.84% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,438,969 1,369,777 1,474,517 1,506,991 1,365,378 1,247,089 675,039 13.43%
NOSH 1,381,802 1,381,802 1,381,802 1,345,408 1,345,067 1,345,005 855,779 8.30%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.45% 5.69% 13.28% 7.69% -12.27% 14.03% 15.38% -
ROE 3.06% 2.93% 7.73% 3.84% -7.25% 11.13% 22.36% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 60.79 65.59 77.69 64.84 59.39 79.63 118.94 -10.57%
EPS 3.19 2.90 8.35 4.30 -7.36 10.31 11.58 -19.32%
DPS 1.00 1.00 2.00 0.00 2.00 2.50 3.50 -18.83%
NAPS 1.0426 0.9913 1.0671 1.1201 1.0151 0.9272 0.7888 4.75%
Adjusted Per Share Value based on latest NOSH - 1,345,408
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 60.71 65.59 77.69 63.13 57.81 77.51 73.66 -3.16%
EPS 3.19 2.90 8.25 4.19 -7.16 10.04 10.93 -18.54%
DPS 1.00 1.00 2.00 0.00 1.95 2.43 2.17 -12.10%
NAPS 1.0414 0.9913 1.0671 1.0906 0.9881 0.9025 0.4885 13.44%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.54 0.99 1.65 1.86 1.96 2.31 3.01 -
P/RPS 2.53 1.51 2.12 2.87 3.30 2.90 2.53 0.00%
P/EPS 48.27 34.12 20.01 43.24 -26.63 22.39 17.06 18.91%
EY 2.07 2.93 5.00 2.31 -3.76 4.47 5.86 -15.91%
DY 0.65 1.01 1.21 0.00 1.02 1.08 1.16 -9.19%
P/NAPS 1.48 1.00 1.55 1.66 1.93 2.49 3.82 -14.61%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 27/02/17 25/02/16 24/02/15 25/02/14 -
Price 1.23 1.12 1.57 1.90 1.93 2.25 3.00 -
P/RPS 2.02 1.71 2.02 2.93 3.25 2.83 2.52 -3.61%
P/EPS 38.55 38.59 19.04 44.17 -26.22 21.81 17.01 14.60%
EY 2.59 2.59 5.25 2.26 -3.81 4.59 5.88 -12.76%
DY 0.81 0.89 1.27 0.00 1.04 1.11 1.17 -5.94%
P/NAPS 1.18 1.13 1.47 1.70 1.90 2.43 3.80 -17.70%

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