[TSH] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -296.39%
YoY- 66.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 241,490 221,460 269,954 244,299 205,287 235,172 277,525 -2.29%
PBT 32,047 11,475 48,905 10,046 -54,528 37,350 37,605 -2.62%
Tax -13,368 -57 -15,586 -29,371 -8,801 -9,367 -4,057 21.97%
NP 18,679 11,418 33,319 -19,325 -63,329 27,983 33,548 -9.29%
-
NP to SH 18,408 10,048 21,626 -21,774 -64,324 26,936 30,517 -8.07%
-
Tax Rate 41.71% 0.50% 31.87% 292.37% - 25.08% 10.79% -
Total Cost 222,811 210,042 236,635 263,624 268,616 207,189 243,977 -1.50%
-
Net Worth 1,438,969 1,369,777 1,474,517 1,506,991 1,366,010 1,241,539 897,005 8.19%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 13,801 13,817 27,635 - 26,913 33,475 31,395 -12.79%
Div Payout % 74.98% 137.52% 127.79% - 0.00% 124.28% 102.88% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,438,969 1,369,777 1,474,517 1,506,991 1,366,010 1,241,539 897,005 8.19%
NOSH 1,381,802 1,381,802 1,381,802 1,345,408 1,345,690 1,339,019 897,005 7.46%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.73% 5.16% 12.34% -7.91% -30.85% 11.90% 12.09% -
ROE 1.28% 0.73% 1.47% -1.44% -4.71% 2.17% 3.40% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.50 16.03 19.54 18.16 15.26 17.56 30.94 -9.05%
EPS 1.33 0.73 1.57 -1.62 -4.78 2.00 2.27 -8.52%
DPS 1.00 1.00 2.00 0.00 2.00 2.50 3.50 -18.83%
NAPS 1.0426 0.9913 1.0671 1.1201 1.0151 0.9272 1.00 0.69%
Adjusted Per Share Value based on latest NOSH - 1,345,408
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.48 16.03 19.54 17.68 14.86 17.02 20.08 -2.28%
EPS 1.33 0.73 1.57 -1.58 -4.66 1.95 2.21 -8.11%
DPS 1.00 1.00 2.00 0.00 1.95 2.42 2.27 -12.76%
NAPS 1.0414 0.9913 1.0671 1.0906 0.9886 0.8985 0.6492 8.19%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.54 0.99 1.65 1.86 1.96 2.31 3.01 -
P/RPS 8.80 6.18 8.45 10.24 12.85 13.15 9.73 -1.65%
P/EPS 115.46 136.14 105.43 -114.93 -41.00 114.83 88.47 4.53%
EY 0.87 0.73 0.95 -0.87 -2.44 0.87 1.13 -4.26%
DY 0.65 1.01 1.21 0.00 1.02 1.08 1.16 -9.19%
P/NAPS 1.48 1.00 1.55 1.66 1.93 2.49 3.01 -11.15%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 27/02/17 25/02/16 24/02/15 25/02/14 -
Price 1.23 1.12 1.57 1.90 1.93 2.25 3.00 -
P/RPS 7.03 6.99 8.04 10.46 12.65 12.81 9.70 -5.22%
P/EPS 92.22 154.02 100.32 -117.40 -40.38 111.85 88.18 0.74%
EY 1.08 0.65 1.00 -0.85 -2.48 0.89 1.13 -0.75%
DY 0.81 0.89 1.27 0.00 1.04 1.11 1.17 -5.94%
P/NAPS 1.18 1.13 1.47 1.70 1.90 2.43 3.00 -14.39%

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