[TSH] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 110.72%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 467,954 393,651 459,058 546,731 414,746 412,186 588,927 -3.75%
PBT 49,447 26,706 45,757 90,434 81,106 57,849 116,457 -13.29%
Tax -20,201 -7,463 -18,681 -20,197 -8,621 -43,061 -20,569 -0.30%
NP 29,246 19,243 27,076 70,237 72,485 14,788 95,888 -17.94%
-
NP to SH 22,072 19,593 21,934 61,647 68,560 13,519 87,551 -20.50%
-
Tax Rate 40.85% 27.95% 40.83% 22.33% 10.63% 74.44% 17.66% -
Total Cost 438,708 374,408 431,982 476,494 342,261 397,398 493,039 -1.92%
-
Net Worth 1,494,176 1,407,307 1,282,862 1,510,999 1,361,789 1,179,127 1,119,145 4.93%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,494,176 1,407,307 1,282,862 1,510,999 1,361,789 1,179,127 1,119,145 4.93%
NOSH 1,381,802 1,381,802 1,381,802 1,356,802 1,344,313 1,351,900 897,038 7.45%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.25% 4.89% 5.90% 12.85% 17.48% 3.59% 16.28% -
ROE 1.48% 1.39% 1.71% 4.08% 5.03% 1.15% 7.82% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 33.91 28.49 33.22 40.36 30.85 30.49 65.65 -10.41%
EPS 1.60 1.42 1.59 4.57 5.10 1.00 9.76 -26.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0826 1.0185 0.9284 1.1154 1.013 0.8722 1.2476 -2.33%
Adjusted Per Share Value based on latest NOSH - 1,356,802
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 33.87 28.49 33.22 39.57 30.01 29.83 42.62 -3.75%
EPS 1.60 1.42 1.59 4.46 4.96 0.98 6.34 -20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0813 1.0185 0.9284 1.0935 0.9855 0.8533 0.8099 4.93%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.84 0.90 1.15 1.75 1.85 2.23 3.71 -
P/RPS 2.48 3.16 3.46 4.34 6.00 7.31 5.65 -12.81%
P/EPS 52.53 63.47 72.45 38.46 36.27 223.00 38.01 5.53%
EY 1.90 1.58 1.38 2.60 2.76 0.45 2.63 -5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 1.24 1.57 1.83 2.56 2.97 -19.95%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 22/08/19 23/08/18 24/08/17 29/08/16 25/08/15 26/08/14 -
Price 1.03 0.895 1.24 1.71 1.91 1.83 3.22 -
P/RPS 3.04 3.14 3.73 4.24 6.19 6.00 4.90 -7.64%
P/EPS 64.41 63.12 78.12 37.58 37.45 183.00 32.99 11.78%
EY 1.55 1.58 1.28 2.66 2.67 0.55 3.03 -10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 1.34 1.53 1.89 2.10 2.58 -15.32%

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