[TSH] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 23.04%
YoY- -64.42%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 551,495 467,954 393,651 459,058 546,731 414,746 412,186 4.96%
PBT 103,693 49,447 26,706 45,757 90,434 81,106 57,849 10.20%
Tax -29,045 -20,201 -7,463 -18,681 -20,197 -8,621 -43,061 -6.34%
NP 74,648 29,246 19,243 27,076 70,237 72,485 14,788 30.94%
-
NP to SH 60,499 22,072 19,593 21,934 61,647 68,560 13,519 28.34%
-
Tax Rate 28.01% 40.85% 27.95% 40.83% 22.33% 10.63% 74.44% -
Total Cost 476,847 438,708 374,408 431,982 476,494 342,261 397,398 3.08%
-
Net Worth 1,493,348 1,494,176 1,407,307 1,282,862 1,510,999 1,361,789 1,179,127 4.01%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,493,348 1,494,176 1,407,307 1,282,862 1,510,999 1,361,789 1,179,127 4.01%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,356,802 1,344,313 1,351,900 0.36%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.54% 6.25% 4.89% 5.90% 12.85% 17.48% 3.59% -
ROE 4.05% 1.48% 1.39% 1.71% 4.08% 5.03% 1.15% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.96 33.91 28.49 33.22 40.36 30.85 30.49 4.60%
EPS 4.38 1.60 1.42 1.59 4.57 5.10 1.00 27.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.082 1.0826 1.0185 0.9284 1.1154 1.013 0.8722 3.65%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.91 33.87 28.49 33.22 39.57 30.01 29.83 4.96%
EPS 4.38 1.60 1.42 1.59 4.46 4.96 0.98 28.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0807 1.0813 1.0185 0.9284 1.0935 0.9855 0.8533 4.01%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.02 0.84 0.90 1.15 1.75 1.85 2.23 -
P/RPS 2.55 2.48 3.16 3.46 4.34 6.00 7.31 -16.08%
P/EPS 23.27 52.53 63.47 72.45 38.46 36.27 223.00 -31.36%
EY 4.30 1.90 1.58 1.38 2.60 2.76 0.45 45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.88 1.24 1.57 1.83 2.56 -15.36%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 19/08/20 22/08/19 23/08/18 24/08/17 29/08/16 25/08/15 -
Price 1.08 1.03 0.895 1.24 1.71 1.91 1.83 -
P/RPS 2.70 3.04 3.14 3.73 4.24 6.19 6.00 -12.45%
P/EPS 24.64 64.41 63.12 78.12 37.58 37.45 183.00 -28.38%
EY 4.06 1.55 1.58 1.28 2.66 2.67 0.55 39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.88 1.34 1.53 1.89 2.10 -11.62%

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