[TSH] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.45%
YoY- -87.66%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 904,544 914,004 809,104 824,112 1,148,472 1,122,456 909,512 -0.09%
PBT 113,240 172,688 257,548 34,140 291,712 104,832 92,216 3.48%
Tax -38,800 -33,200 -29,088 -6,868 -59,752 -19,288 -20,448 11.26%
NP 74,440 139,488 228,460 27,272 231,960 85,544 71,768 0.61%
-
NP to SH 71,304 117,024 218,896 25,748 208,696 79,700 60,216 2.85%
-
Tax Rate 34.26% 19.23% 11.29% 20.12% 20.48% 18.40% 22.17% -
Total Cost 830,104 774,516 580,644 796,840 916,512 1,036,912 837,744 -0.15%
-
Net Worth 1,297,509 1,347,222 1,321,040 1,192,990 1,152,310 905,461 849,978 7.30%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,297,509 1,347,222 1,321,040 1,192,990 1,152,310 905,461 849,978 7.30%
NOSH 1,381,802 1,347,222 1,344,569 1,341,041 896,460 833,681 818,152 9.12%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.23% 15.26% 28.24% 3.31% 20.20% 7.62% 7.89% -
ROE 5.50% 8.69% 16.57% 2.16% 18.11% 8.80% 7.08% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.46 67.84 60.18 61.45 128.11 134.64 111.17 -8.44%
EPS 5.16 8.68 16.28 1.92 23.28 9.56 7.36 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 1.00 0.9825 0.8896 1.2854 1.0861 1.0389 -1.67%
Adjusted Per Share Value based on latest NOSH - 1,341,041
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.46 66.15 58.55 59.64 83.11 81.23 65.82 -0.09%
EPS 5.16 8.47 15.84 1.86 15.10 5.77 4.36 2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 0.975 0.956 0.8634 0.8339 0.6553 0.6151 7.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.45 1.87 2.14 2.27 3.16 2.19 2.29 -
P/RPS 2.22 2.76 3.56 3.69 2.47 1.63 2.06 1.25%
P/EPS 28.10 21.53 13.14 118.23 13.57 22.91 31.11 -1.68%
EY 3.56 4.65 7.61 0.85 7.37 4.37 3.21 1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.87 2.18 2.55 2.46 2.02 2.20 -5.76%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 25/05/16 20/05/15 22/05/14 20/05/13 21/05/12 -
Price 1.23 1.78 1.90 2.25 3.43 2.21 2.12 -
P/RPS 1.88 2.62 3.16 3.66 2.68 1.64 1.91 -0.26%
P/EPS 23.84 20.49 11.67 117.19 14.73 23.12 28.80 -3.09%
EY 4.20 4.88 8.57 0.85 6.79 4.33 3.47 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.78 1.93 2.53 2.67 2.03 2.04 -7.11%

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