[TSH] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[TSH] TSH RESOURCES BHD

Announcement Date

23-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -24.11%

YoY- 49.68%

Quarter Report

TSH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	895,542	913,249	840,866	985,833	1,004,492	802,091	894,304	0.02%
YoY %	-1.94%	8.61%	-14.71%	-1.86%	25.23%	-10.31%	-	-
Horiz. %	100.14%	102.12%	94.02%	110.23%	112.32%	89.69%	100.00%	-
PBT	156,837	96,536	62,279	147,414	161,257	60,375	105,885	6.76%
YoY %	62.46%	55.01%	-57.75%	-8.58%	167.09%	-42.98%	-	-
Horiz. %	148.12%	91.17%	58.82%	139.22%	152.29%	57.02%	100.00%	-
Tax	-20,967	-40,842	-18,583	-48,030	-96,766	-107,914	-36,757	-8.92%
YoY %	48.66%	-119.78%	61.31%	50.36%	10.33%	-193.59%	-	-
Horiz. %	57.04%	111.11%	50.56%	130.67%	263.26%	293.59%	100.00%	-
NP	135,870	55,694	43,696	99,384	64,491	-47,539	69,128	11.90%
YoY %	143.96%	27.46%	-56.03%	54.11%	235.66%	-168.77%	-	-
Horiz. %	196.55%	80.57%	63.21%	143.77%	93.29%	-68.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,520	46,513	37,759	74,252	49,608	-50,507	64,737	10.43%
YoY %	152.66%	23.18%	-49.15%	49.68%	198.22%	-178.02%	-	-
Horiz. %	181.53%	71.85%	58.33%	114.70%	76.63%	-78.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.37%	42.31%	29.84%	32.58%	60.01%	178.74%	34.71%	-
YoY %	-68.40%	41.79%	-8.41%	-45.71%	-66.43%	414.95%	-	-
Horiz. %	38.52%	121.90%	85.97%	93.86%	172.89%	514.95%	100.00%	-
Total Cost	759,672	857,555	797,170	886,449	940,001	849,630	825,176	-1.36%
YoY %	-11.41%	7.57%	-10.07%	-5.70%	10.64%	2.96%	-	-
Horiz. %	92.06%	103.92%	96.61%	107.43%	113.92%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,493,348	1,494,176	1,407,307	1,282,862	1,510,999	1,360,960	1,165,621	4.21%
YoY %	-0.06%	6.17%	9.70%	-15.10%	11.02%	16.76%	-	-
Horiz. %	128.12%	128.19%	120.73%	110.06%	129.63%	116.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	20,702	13,801	13,817	27,635	26,908	26,913	33,475	-7.69%
YoY %	50.00%	-0.12%	-50.00%	2.70%	-0.02%	-19.60%	-	-
Horiz. %	61.84%	41.23%	41.28%	82.55%	80.38%	80.40%	100.00%	-
Div Payout %	17.62%	29.67%	36.60%	37.22%	54.24%	0.00%	51.71%	-
YoY %	-40.61%	-18.93%	-1.67%	-31.38%	0.00%	0.00%	-	-
Horiz. %	34.07%	57.38%	70.78%	71.98%	104.89%	0.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,493,348	1,494,176	1,407,307	1,282,862	1,510,999	1,360,960	1,165,621	4.21%
YoY %	-0.06%	6.17%	9.70%	-15.10%	11.02%	16.76%	-	-
Horiz. %	128.12%	128.19%	120.73%	110.06%	129.63%	116.76%	100.00%	-
NOSH	1,381,802	1,381,802	1,381,802	1,381,802	1,354,671	1,343,495	1,336,415	0.55%
YoY %	0.00%	0.00%	0.00%	2.00%	0.83%	0.53%	-	-
Horiz. %	103.40%	103.40%	103.40%	103.40%	101.37%	100.53%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	15.17%	6.10%	5.20%	10.08%	6.42%	-5.93%	7.73%	-
YoY %	148.69%	17.31%	-48.41%	57.01%	208.26%	-176.71%	-	-
Horiz. %	196.25%	78.91%	67.27%	130.40%	83.05%	-76.71%	100.00%	-
ROE	7.87%	3.11%	2.68%	5.79%	3.28%	-3.71%	5.55%	-
YoY %	153.05%	16.04%	-53.71%	76.52%	188.41%	-166.85%	-	-
Horiz. %	141.80%	56.04%	48.29%	104.32%	59.10%	-66.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	64.89	66.17	60.86	71.34	74.15	59.70	66.92	-0.51%
YoY %	-1.93%	8.72%	-14.69%	-3.79%	24.20%	-10.79%	-	-
Horiz. %	96.97%	98.88%	90.94%	106.60%	110.80%	89.21%	100.00%	-
EPS	8.51	3.37	2.73	5.37	3.66	-3.76	4.84	9.85%
YoY %	152.52%	23.44%	-49.16%	46.72%	197.34%	-177.69%	-	-
Horiz. %	175.83%	69.63%	56.40%	110.95%	75.62%	-77.69%	100.00%	-
DPS	1.50	1.00	1.00	2.00	2.00	2.00	2.50	-8.15%
YoY %	50.00%	0.00%	-50.00%	0.00%	0.00%	-20.00%	-	-
Horiz. %	60.00%	40.00%	40.00%	80.00%	80.00%	80.00%	100.00%	-
NAPS	1.082	1.0826	1.0185	0.9284	1.1154	1.013	0.8722	3.65%
YoY %	-0.06%	6.29%	9.70%	-16.77%	10.11%	16.14%	-	-
Horiz. %	124.05%	124.12%	116.77%	106.44%	127.88%	116.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,381,802
RPS	64.81	66.09	60.85	71.34	72.69	58.05	64.72	0.02%
YoY %	-1.94%	8.61%	-14.70%	-1.86%	25.22%	-10.31%	-	-
Horiz. %	100.14%	102.12%	94.02%	110.23%	112.31%	89.69%	100.00%	-
EPS	8.50	3.37	2.73	5.37	3.59	-3.66	4.68	10.44%
YoY %	152.23%	23.44%	-49.16%	49.58%	198.09%	-178.21%	-	-
Horiz. %	181.62%	72.01%	58.33%	114.74%	76.71%	-78.21%	100.00%	-
DPS	1.50	1.00	1.00	2.00	1.95	1.95	2.42	-7.65%
YoY %	50.00%	0.00%	-50.00%	2.56%	0.00%	-19.42%	-	-
Horiz. %	61.98%	41.32%	41.32%	82.64%	80.58%	80.58%	100.00%	-
NAPS	1.0807	1.0813	1.0185	0.9284	1.0935	0.9849	0.8436	4.21%
YoY %	-0.06%	6.17%	9.70%	-15.10%	11.03%	16.75%	-	-
Horiz. %	128.11%	128.18%	120.73%	110.05%	129.62%	116.75%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.02	0.84	0.90	1.15	1.75	1.85	2.23	-
P/RPS	1.57	1.27	1.48	1.61	2.36	3.10	3.33	-11.76%
YoY %	23.62%	-14.19%	-8.07%	-31.78%	-23.87%	-6.91%	-	-
Horiz. %	47.15%	38.14%	44.44%	48.35%	70.87%	93.09%	100.00%	-
P/EPS	11.98	24.93	32.93	21.40	47.79	-49.21	46.04	-20.08%
YoY %	-51.95%	-24.29%	53.88%	-55.22%	197.11%	-206.89%	-	-
Horiz. %	26.02%	54.15%	71.52%	46.48%	103.80%	-106.89%	100.00%	-
EY	8.35	4.01	3.04	4.67	2.09	-2.03	2.17	25.15%
YoY %	108.23%	31.91%	-34.90%	123.44%	202.96%	-193.55%	-	-
Horiz. %	384.79%	184.79%	140.09%	215.21%	96.31%	-93.55%	100.00%	-
DY	1.47	1.19	1.11	1.74	1.14	1.08	1.12	4.63%
YoY %	23.53%	7.21%	-36.21%	52.63%	5.56%	-3.57%	-	-
Horiz. %	131.25%	106.25%	99.11%	155.36%	101.79%	96.43%	100.00%	-
P/NAPS	0.94	0.78	0.88	1.24	1.57	1.83	2.56	-15.36%
YoY %	20.51%	-11.36%	-29.03%	-21.02%	-14.21%	-28.52%	-	-
Horiz. %	36.72%	30.47%	34.38%	48.44%	61.33%	71.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	19/08/20	22/08/19	23/08/18	24/08/17	29/08/16	25/08/15	-
Price	1.08	1.03	0.895	1.24	1.71	1.91	1.83	-
P/RPS	1.66	1.56	1.47	1.74	2.31	3.20	2.73	-7.95%
YoY %	6.41%	6.12%	-15.52%	-24.68%	-27.81%	17.22%	-	-
Horiz. %	60.81%	57.14%	53.85%	63.74%	84.62%	117.22%	100.00%	-
P/EPS	12.68	30.56	32.75	23.08	46.70	-50.81	37.78	-16.62%
YoY %	-58.51%	-6.69%	41.90%	-50.58%	191.91%	-234.49%	-	-
Horiz. %	33.56%	80.89%	86.69%	61.09%	123.61%	-134.49%	100.00%	-
EY	7.88	3.27	3.05	4.33	2.14	-1.97	2.65	19.89%
YoY %	140.98%	7.21%	-29.56%	102.34%	208.63%	-174.34%	-	-
Horiz. %	297.36%	123.40%	115.09%	163.40%	80.75%	-74.34%	100.00%	-
DY	1.39	0.97	1.12	1.61	1.17	1.05	1.37	0.24%
YoY %	43.30%	-13.39%	-30.43%	37.61%	11.43%	-23.36%	-	-
Horiz. %	101.46%	70.80%	81.75%	117.52%	85.40%	76.64%	100.00%	-
P/NAPS	1.00	0.95	0.88	1.34	1.53	1.89	2.10	-11.62%
YoY %	5.26%	7.95%	-34.33%	-12.42%	-19.05%	-10.00%	-	-
Horiz. %	47.62%	45.24%	41.90%	63.81%	72.86%	90.00%	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