[TSH] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[TSH] TSH RESOURCES BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 11.8%

YoY- -178.02%

Quarter Report

TSH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	840,866	985,833	1,004,492	802,091	894,304	1,086,930	997,130	-2.79%
YoY %	-14.71%	-1.86%	25.23%	-10.31%	-17.72%	9.01%	-	-
Horiz. %	84.33%	98.87%	100.74%	80.44%	89.69%	109.01%	100.00%	-
PBT	62,279	147,414	161,257	60,375	105,885	230,168	107,446	-8.68%
YoY %	-57.75%	-8.58%	167.09%	-42.98%	-54.00%	114.22%	-	-
Horiz. %	57.96%	137.20%	150.08%	56.19%	98.55%	214.22%	100.00%	-
Tax	-18,583	-48,030	-96,766	-107,914	-36,757	-17,774	-18,065	0.47%
YoY %	61.31%	50.36%	10.33%	-193.59%	-106.80%	1.61%	-	-
Horiz. %	102.87%	265.87%	535.65%	597.37%	203.47%	98.39%	100.00%	-
NP	43,696	99,384	64,491	-47,539	69,128	212,394	89,381	-11.23%
YoY %	-56.03%	54.11%	235.66%	-168.77%	-67.45%	137.63%	-	-
Horiz. %	48.89%	111.19%	72.15%	-53.19%	77.34%	237.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,759	74,252	49,608	-50,507	64,737	201,340	84,523	-12.56%
YoY %	-49.15%	49.68%	198.22%	-178.02%	-67.85%	138.21%	-	-
Horiz. %	44.67%	87.85%	58.69%	-59.76%	76.59%	238.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.84%	32.58%	60.01%	178.74%	34.71%	7.72%	16.81%	-
YoY %	-8.41%	-45.71%	-66.43%	414.95%	349.61%	-54.07%	-	-
Horiz. %	177.51%	193.81%	356.99%	1,063.30%	206.48%	45.93%	100.00%	-
Total Cost	797,170	886,449	940,001	849,630	825,176	874,536	907,749	-2.14%
YoY %	-10.07%	-5.70%	10.64%	2.96%	-5.64%	-3.66%	-	-
Horiz. %	87.82%	97.65%	103.55%	93.60%	90.90%	96.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,407,307	1,282,862	1,510,999	1,360,960	1,165,621	897,868	924,083	7.25%
YoY %	9.70%	-15.10%	11.02%	16.76%	29.82%	-2.84%	-	-
Horiz. %	152.29%	138.83%	163.51%	147.28%	126.14%	97.16%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	13,817	27,635	26,908	26,913	33,475	31,395	20,861	-6.63%
YoY %	-50.00%	2.70%	-0.02%	-19.60%	6.63%	50.50%	-	-
Horiz. %	66.23%	132.47%	128.99%	129.01%	160.47%	150.50%	100.00%	-
Div Payout %	36.60%	37.22%	54.24%	0.00%	51.71%	15.59%	24.68%	-
YoY %	-1.67%	-31.38%	0.00%	0.00%	231.69%	-36.83%	-	-
Horiz. %	148.30%	150.81%	219.77%	0.00%	209.52%	63.17%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,407,307	1,282,862	1,510,999	1,360,960	1,165,621	897,868	924,083	7.25%
YoY %	9.70%	-15.10%	11.02%	16.76%	29.82%	-2.84%	-	-
Horiz. %	152.29%	138.83%	163.51%	147.28%	126.14%	97.16%	100.00%	-
NOSH	1,381,802	1,381,802	1,354,671	1,343,495	1,336,415	897,868	833,333	8.78%
YoY %	0.00%	2.00%	0.83%	0.53%	48.84%	7.74%	-	-
Horiz. %	165.82%	165.82%	162.56%	161.22%	160.37%	107.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	5.20%	10.08%	6.42%	-5.93%	7.73%	19.54%	8.96%	-
YoY %	-48.41%	57.01%	208.26%	-176.71%	-60.44%	118.08%	-	-
Horiz. %	58.04%	112.50%	71.65%	-66.18%	86.27%	218.08%	100.00%	-
ROE	2.68%	5.79%	3.28%	-3.71%	5.55%	22.42%	9.15%	-
YoY %	-53.71%	76.52%	188.41%	-166.85%	-75.25%	145.03%	-	-
Horiz. %	29.29%	63.28%	35.85%	-40.55%	60.66%	245.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	60.86	71.34	74.15	59.70	66.92	121.06	119.66	-10.65%
YoY %	-14.69%	-3.79%	24.20%	-10.79%	-44.72%	1.17%	-	-
Horiz. %	50.86%	59.62%	61.97%	49.89%	55.93%	101.17%	100.00%	-
EPS	2.73	5.37	3.66	-3.76	4.84	22.42	10.14	-19.63%
YoY %	-49.16%	46.72%	197.34%	-177.69%	-78.41%	121.10%	-	-
Horiz. %	26.92%	52.96%	36.09%	-37.08%	47.73%	221.10%	100.00%	-
DPS	1.00	2.00	2.00	2.00	2.50	3.50	2.50	-14.15%
YoY %	-50.00%	0.00%	0.00%	-20.00%	-28.57%	40.00%	-	-
Horiz. %	40.00%	80.00%	80.00%	80.00%	100.00%	140.00%	100.00%	-
NAPS	1.0185	0.9284	1.1154	1.013	0.8722	1.00	1.1089	-1.40%
YoY %	9.70%	-16.77%	10.11%	16.14%	-12.78%	-9.82%	-	-
Horiz. %	91.85%	83.72%	100.59%	91.35%	78.65%	90.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,343,495
RPS	60.85	71.34	72.69	58.05	64.72	78.66	72.16	-2.79%
YoY %	-14.70%	-1.86%	25.22%	-10.31%	-17.72%	9.01%	-	-
Horiz. %	84.33%	98.86%	100.73%	80.45%	89.69%	109.01%	100.00%	-
EPS	2.73	5.37	3.59	-3.66	4.68	14.57	6.12	-12.58%
YoY %	-49.16%	49.58%	198.09%	-178.21%	-67.88%	138.07%	-	-
Horiz. %	44.61%	87.75%	58.66%	-59.80%	76.47%	238.07%	100.00%	-
DPS	1.00	2.00	1.95	1.95	2.42	2.27	1.51	-6.63%
YoY %	-50.00%	2.56%	0.00%	-19.42%	6.61%	50.33%	-	-
Horiz. %	66.23%	132.45%	129.14%	129.14%	160.26%	150.33%	100.00%	-
NAPS	1.0185	0.9284	1.0935	0.9849	0.8436	0.6498	0.6688	7.25%
YoY %	9.70%	-15.10%	11.03%	16.75%	29.82%	-2.84%	-	-
Horiz. %	152.29%	138.82%	163.50%	147.26%	126.14%	97.16%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.90	1.15	1.75	1.85	2.23	3.71	2.40	-
P/RPS	1.48	1.61	2.36	3.10	3.33	3.06	2.01	-4.97%
YoY %	-8.07%	-31.78%	-23.87%	-6.91%	8.82%	52.24%	-	-
Horiz. %	73.63%	80.10%	117.41%	154.23%	165.67%	152.24%	100.00%	-
P/EPS	32.93	21.40	47.79	-49.21	46.04	16.54	23.66	5.66%
YoY %	53.88%	-55.22%	197.11%	-206.89%	178.36%	-30.09%	-	-
Horiz. %	139.18%	90.45%	201.99%	-207.99%	194.59%	69.91%	100.00%	-
EY	3.04	4.67	2.09	-2.03	2.17	6.04	4.23	-5.35%
YoY %	-34.90%	123.44%	202.96%	-193.55%	-64.07%	42.79%	-	-
Horiz. %	71.87%	110.40%	49.41%	-47.99%	51.30%	142.79%	100.00%	-
DY	1.11	1.74	1.14	1.08	1.12	0.94	1.04	1.09%
YoY %	-36.21%	52.63%	5.56%	-3.57%	19.15%	-9.62%	-	-
Horiz. %	106.73%	167.31%	109.62%	103.85%	107.69%	90.38%	100.00%	-
P/NAPS	0.88	1.24	1.57	1.83	2.56	3.71	2.16	-13.89%
YoY %	-29.03%	-21.02%	-14.21%	-28.52%	-31.00%	71.76%	-	-
Horiz. %	40.74%	57.41%	72.69%	84.72%	118.52%	171.76%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	23/08/18	24/08/17	29/08/16	25/08/15	26/08/14	20/08/13	-
Price	0.895	1.24	1.71	1.91	1.83	3.22	2.29	-
P/RPS	1.47	1.74	2.31	3.20	2.73	2.66	1.91	-4.26%
YoY %	-15.52%	-24.68%	-27.81%	17.22%	2.63%	39.27%	-	-
Horiz. %	76.96%	91.10%	120.94%	167.54%	142.93%	139.27%	100.00%	-
P/EPS	32.75	23.08	46.70	-50.81	37.78	14.36	22.58	6.39%
YoY %	41.90%	-50.58%	191.91%	-234.49%	163.09%	-36.40%	-	-
Horiz. %	145.04%	102.21%	206.82%	-225.02%	167.32%	63.60%	100.00%	-
EY	3.05	4.33	2.14	-1.97	2.65	6.96	4.43	-6.02%
YoY %	-29.56%	102.34%	208.63%	-174.34%	-61.93%	57.11%	-	-
Horiz. %	68.85%	97.74%	48.31%	-44.47%	59.82%	157.11%	100.00%	-
DY	1.12	1.61	1.17	1.05	1.37	1.09	1.09	0.45%
YoY %	-30.43%	37.61%	11.43%	-23.36%	25.69%	0.00%	-	-
Horiz. %	102.75%	147.71%	107.34%	96.33%	125.69%	100.00%	100.00%	-
P/NAPS	0.88	1.34	1.53	1.89	2.10	3.22	2.07	-13.28%
YoY %	-34.33%	-12.42%	-19.05%	-10.00%	-34.78%	55.56%	-	-
Horiz. %	42.51%	64.73%	73.91%	91.30%	101.45%	155.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos