[TSH] YoY Annualized Quarter 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- 102.2%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,029,552 830,372 904,544 914,004 809,104 824,112 1,148,472 -1.80%
PBT 85,572 66,140 113,240 172,688 257,548 34,140 291,712 -18.47%
Tax -53,764 -11,364 -38,800 -33,200 -29,088 -6,868 -59,752 -1.74%
NP 31,808 54,776 74,440 139,488 228,460 27,272 231,960 -28.16%
-
NP to SH 9,016 54,176 71,304 117,024 218,896 25,748 208,696 -40.73%
-
Tax Rate 62.83% 17.18% 34.26% 19.23% 11.29% 20.12% 20.48% -
Total Cost 997,744 775,596 830,104 774,516 580,644 796,840 916,512 1.42%
-
Net Worth 1,265,067 1,378,482 1,297,509 1,347,222 1,321,040 1,192,990 1,152,310 1.56%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,265,067 1,378,482 1,297,509 1,347,222 1,321,040 1,192,990 1,152,310 1.56%
NOSH 1,381,802 1,381,802 1,381,802 1,347,222 1,344,569 1,341,041 896,460 7.47%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.09% 6.60% 8.23% 15.26% 28.24% 3.31% 20.20% -
ROE 0.71% 3.93% 5.50% 8.69% 16.57% 2.16% 18.11% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 74.60 60.09 65.46 67.84 60.18 61.45 128.11 -8.61%
EPS 0.64 3.92 5.16 8.68 16.28 1.92 23.28 -45.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9166 0.9976 0.939 1.00 0.9825 0.8896 1.2854 -5.47%
Adjusted Per Share Value based on latest NOSH - 1,347,222
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 74.51 60.09 65.46 66.15 58.55 59.64 83.11 -1.80%
EPS 0.65 3.92 5.16 8.47 15.84 1.86 15.10 -40.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9155 0.9976 0.939 0.975 0.956 0.8634 0.8339 1.56%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.655 1.05 1.45 1.87 2.14 2.27 3.16 -
P/RPS 0.88 1.75 2.22 2.76 3.56 3.69 2.47 -15.78%
P/EPS 100.27 26.78 28.10 21.53 13.14 118.23 13.57 39.51%
EY 1.00 3.73 3.56 4.65 7.61 0.85 7.37 -28.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.05 1.54 1.87 2.18 2.55 2.46 -18.69%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 27/05/19 23/05/18 24/05/17 25/05/16 20/05/15 22/05/14 -
Price 0.90 0.90 1.23 1.78 1.90 2.25 3.43 -
P/RPS 1.21 1.50 1.88 2.62 3.16 3.66 2.68 -12.40%
P/EPS 137.77 22.96 23.84 20.49 11.67 117.19 14.73 45.10%
EY 0.73 4.36 4.20 4.88 8.57 0.85 6.79 -31.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 1.31 1.78 1.93 2.53 2.67 -15.37%

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