[TSH] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 24.09%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,073,507 872,304 798,855 1,071,045 1,017,840 983,654 1,134,203 -0.91%
PBT 192,093 113,580 -81,862 187,452 164,485 99,998 161,919 2.88%
Tax -49,545 -46,521 -16,163 -37,225 -7,922 -15,577 -32,390 7.33%
NP 142,548 67,059 -98,025 150,227 156,563 84,421 129,529 1.60%
-
NP to SH 113,969 57,875 -98,997 138,767 150,963 77,027 118,456 -0.64%
-
Tax Rate 25.79% 40.96% - 19.86% 4.82% 15.58% 20.00% -
Total Cost 930,959 805,245 896,880 920,818 861,277 899,233 1,004,674 -1.26%
-
Net Worth 1,474,517 1,506,991 1,365,378 1,247,089 675,039 873,903 849,494 9.61%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 27,635 - 26,901 33,625 29,952 20,605 - -
Div Payout % 24.25% - 0.00% 24.23% 19.84% 26.75% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,474,517 1,506,991 1,365,378 1,247,089 675,039 873,903 849,494 9.61%
NOSH 1,381,802 1,345,408 1,345,067 1,345,005 855,779 824,204 818,316 9.11%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.28% 7.69% -12.27% 14.03% 15.38% 8.58% 11.42% -
ROE 7.73% 3.84% -7.25% 11.13% 22.36% 8.81% 13.94% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 77.69 64.84 59.39 79.63 118.94 119.35 138.60 -9.18%
EPS 8.35 4.30 -7.36 10.31 11.58 9.34 14.48 -8.75%
DPS 2.00 0.00 2.00 2.50 3.50 2.50 0.00 -
NAPS 1.0671 1.1201 1.0151 0.9272 0.7888 1.0603 1.0381 0.45%
Adjusted Per Share Value based on latest NOSH - 1,339,019
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 77.69 63.13 57.81 77.51 73.66 71.19 82.08 -0.91%
EPS 8.25 4.19 -7.16 10.04 10.93 5.57 8.57 -0.63%
DPS 2.00 0.00 1.95 2.43 2.17 1.49 0.00 -
NAPS 1.0671 1.0906 0.9881 0.9025 0.4885 0.6324 0.6148 9.61%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.65 1.86 1.96 2.31 3.01 2.17 1.90 -
P/RPS 2.12 2.87 3.30 2.90 2.53 1.82 1.37 7.54%
P/EPS 20.01 43.24 -26.63 22.39 17.06 23.22 13.13 7.26%
EY 5.00 2.31 -3.76 4.47 5.86 4.31 7.62 -6.77%
DY 1.21 0.00 1.02 1.08 1.16 1.15 0.00 -
P/NAPS 1.55 1.66 1.93 2.49 3.82 2.05 1.83 -2.72%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 24/02/15 25/02/14 26/02/13 22/02/12 -
Price 1.57 1.90 1.93 2.25 3.00 2.10 2.15 -
P/RPS 2.02 2.93 3.25 2.83 2.52 1.76 1.55 4.50%
P/EPS 19.04 44.17 -26.22 21.81 17.01 22.47 14.85 4.22%
EY 5.25 2.26 -3.81 4.59 5.88 4.45 6.73 -4.05%
DY 1.27 0.00 1.04 1.11 1.17 1.19 0.00 -
P/NAPS 1.47 1.70 1.90 2.43 3.80 1.98 2.07 -5.54%

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