[TSH] YoY 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- -780.4%
YoY- -298.48%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 225,755 256,821 213,259 181,383 246,946 220,478 260,483 -2.35%
PBT 24,099 52,753 22,426 -51,223 33,647 76,108 21,823 1.66%
Tax -11,063 -13,763 -8,529 1,740 -7,289 6,852 -3,241 22.69%
NP 13,036 38,990 13,897 -49,483 26,358 82,960 18,582 -5.73%
-
NP to SH 8,118 30,693 11,087 -48,193 24,281 83,272 16,347 -11.00%
-
Tax Rate 45.91% 26.09% 38.03% - 21.66% -9.00% 14.85% -
Total Cost 212,719 217,831 199,362 230,866 220,588 137,518 241,901 -2.11%
-
Net Worth 1,262,135 1,529,858 1,440,634 1,218,574 1,136,010 1,011,245 857,474 6.65%
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 1,440,634 1,218,574 1,136,010 1,011,245 857,474 6.65%
NOSH 1,381,802 1,381,802 1,352,073 1,361,384 895,977 855,827 825,606 8.95%
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 5.77% 15.18% 6.52% -27.28% 10.67% 37.63% 7.13% -
ROE 0.64% 2.01% 0.77% -3.95% 2.14% 8.23% 1.91% -
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 16.34 18.67 15.77 13.32 27.56 25.76 31.55 -10.38%
EPS 0.59 2.23 0.82 -3.54 2.71 9.73 1.98 -18.26%
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 16.34 18.59 15.43 13.13 17.87 15.96 18.85 -2.35%
EPS 0.59 2.22 0.80 -3.49 1.76 6.03 1.18 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9134 1.1071 1.0426 0.8819 0.8221 0.7318 0.6205 6.65%
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 6.92 8.84 12.11 14.49 12.66 9.39 6.97 -0.11%
P/EPS 192.34 73.93 232.93 -54.52 128.78 24.87 111.11 9.57%
EY 0.52 1.35 0.43 -1.83 0.78 4.02 0.90 -8.73%
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 6.12 8.78 12.17 15.09 8.27 10.60 7.10 -2.44%
P/EPS 170.21 73.48 234.15 -56.78 84.13 28.06 113.13 7.04%
EY 0.59 1.36 0.43 -1.76 1.19 3.56 0.88 -6.44%
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