[TSH] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -356.47%
YoY- -131.0%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 684,814 803,553 628,005 593,569 835,874 740,316 766,845 -1.86%
PBT 69,855 143,187 103,534 -27,332 150,103 126,880 65,147 1.16%
Tax -29,744 -33,959 -17,151 -7,362 -27,858 -3,865 -11,469 17.20%
NP 40,111 109,228 86,383 -34,694 122,245 123,015 53,678 -4.73%
-
NP to SH 30,052 92,341 79,648 -34,672 111,832 120,447 46,026 -6.85%
-
Tax Rate 42.58% 23.72% 16.57% - 18.56% 3.05% 17.60% -
Total Cost 644,703 694,325 541,622 628,263 713,629 617,301 713,167 -1.66%
-
Net Worth 1,262,135 1,529,858 1,433,529 1,202,903 1,137,063 994,550 852,096 6.76%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,262,135 1,529,858 1,433,529 1,202,903 1,137,063 994,550 852,096 6.76%
NOSH 1,381,802 1,381,802 1,345,405 1,343,876 896,808 841,698 820,427 9.07%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.86% 13.59% 13.76% -5.84% 14.62% 16.62% 7.00% -
ROE 2.38% 6.04% 5.56% -2.88% 9.84% 12.11% 5.40% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.56 58.43 46.68 44.17 93.21 87.96 93.47 -10.03%
EPS 2.17 6.80 5.92 -2.58 12.47 14.31 5.61 -14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9134 1.1124 1.0655 0.8951 1.2679 1.1816 1.0386 -2.11%
Adjusted Per Share Value based on latest NOSH - 1,361,384
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.56 58.15 45.45 42.96 60.49 53.58 55.50 -1.86%
EPS 2.17 6.68 5.76 -2.51 8.09 8.72 3.33 -6.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9134 1.1071 1.0374 0.8705 0.8229 0.7197 0.6167 6.76%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.13 1.65 1.91 1.93 3.49 2.42 2.20 -
P/RPS 2.28 2.82 4.09 4.37 3.74 2.75 2.35 -0.50%
P/EPS 51.96 24.57 32.26 -74.81 27.99 16.91 39.22 4.79%
EY 1.92 4.07 3.10 -1.34 3.57 5.91 2.55 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.48 1.79 2.16 2.75 2.05 2.12 -8.54%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 22/11/17 30/11/16 18/11/15 18/11/14 19/11/13 20/11/12 -
Price 1.00 1.64 1.92 2.01 2.28 2.73 2.24 -
P/RPS 2.02 2.81 4.11 4.55 2.45 3.10 2.40 -2.83%
P/EPS 45.98 24.43 32.43 -77.91 18.28 19.08 39.93 2.37%
EY 2.17 4.09 3.08 -1.28 5.47 5.24 2.50 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.47 1.80 2.25 1.80 2.31 2.16 -10.76%

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