[TSH] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 53.08%
YoY- 198.22%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 913,249 840,866 985,833 1,004,492 802,091 894,304 1,086,930 -2.85%
PBT 96,536 62,279 147,414 161,257 60,375 105,885 230,168 -13.47%
Tax -40,842 -18,583 -48,030 -96,766 -107,914 -36,757 -17,774 14.85%
NP 55,694 43,696 99,384 64,491 -47,539 69,128 212,394 -19.97%
-
NP to SH 46,513 37,759 74,252 49,608 -50,507 64,737 201,340 -21.65%
-
Tax Rate 42.31% 29.84% 32.58% 60.01% 178.74% 34.71% 7.72% -
Total Cost 857,555 797,170 886,449 940,001 849,630 825,176 874,536 -0.32%
-
Net Worth 1,494,176 1,407,307 1,282,862 1,510,999 1,360,960 1,165,621 897,868 8.85%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 13,801 13,817 27,635 26,908 26,913 33,475 31,395 -12.79%
Div Payout % 29.67% 36.60% 37.22% 54.24% 0.00% 51.71% 15.59% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,494,176 1,407,307 1,282,862 1,510,999 1,360,960 1,165,621 897,868 8.85%
NOSH 1,381,802 1,381,802 1,381,802 1,354,671 1,343,495 1,336,415 897,868 7.44%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.10% 5.20% 10.08% 6.42% -5.93% 7.73% 19.54% -
ROE 3.11% 2.68% 5.79% 3.28% -3.71% 5.55% 22.42% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.17 60.86 71.34 74.15 59.70 66.92 121.06 -9.56%
EPS 3.37 2.73 5.37 3.66 -3.76 4.84 22.42 -27.06%
DPS 1.00 1.00 2.00 2.00 2.00 2.50 3.50 -18.82%
NAPS 1.0826 1.0185 0.9284 1.1154 1.013 0.8722 1.00 1.33%
Adjusted Per Share Value based on latest NOSH - 1,356,802
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.09 60.85 71.34 72.69 58.05 64.72 78.66 -2.85%
EPS 3.37 2.73 5.37 3.59 -3.66 4.68 14.57 -21.63%
DPS 1.00 1.00 2.00 1.95 1.95 2.42 2.27 -12.75%
NAPS 1.0813 1.0185 0.9284 1.0935 0.9849 0.8436 0.6498 8.84%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.84 0.90 1.15 1.75 1.85 2.23 3.71 -
P/RPS 1.27 1.48 1.61 2.36 3.10 3.33 3.06 -13.62%
P/EPS 24.93 32.93 21.40 47.79 -49.21 46.04 16.54 7.07%
EY 4.01 3.04 4.67 2.09 -2.03 2.17 6.04 -6.59%
DY 1.19 1.11 1.74 1.14 1.08 1.12 0.94 4.00%
P/NAPS 0.78 0.88 1.24 1.57 1.83 2.56 3.71 -22.87%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 22/08/19 23/08/18 24/08/17 29/08/16 25/08/15 26/08/14 -
Price 1.03 0.895 1.24 1.71 1.91 1.83 3.22 -
P/RPS 1.56 1.47 1.74 2.31 3.20 2.73 2.66 -8.50%
P/EPS 30.56 32.75 23.08 46.70 -50.81 37.78 14.36 13.40%
EY 3.27 3.05 4.33 2.14 -1.97 2.65 6.96 -11.81%
DY 0.97 1.12 1.61 1.17 1.05 1.37 1.09 -1.92%
P/NAPS 0.95 0.88 1.34 1.53 1.89 2.10 3.22 -18.39%

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