[TSH] QoQ Annualized 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- -270.98%
YoY- -131.0%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 829,492 809,104 798,855 791,425 824,372 824,112 1,071,045 -15.67%
PBT 162,212 257,548 -81,862 -36,442 115,698 34,140 187,452 -9.19%
Tax -17,242 -29,088 -16,163 -9,816 -86,122 -6,868 -37,225 -40.16%
NP 144,970 228,460 -98,025 -46,258 29,576 27,272 150,227 -2.34%
-
NP to SH 137,120 218,896 -98,997 -46,229 27,038 25,748 138,767 -0.79%
-
Tax Rate 10.63% 11.29% - - 74.44% 20.12% 19.86% -
Total Cost 684,522 580,644 896,880 837,683 794,796 796,840 920,818 -17.95%
-
Net Worth 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 1,192,990 1,247,089 6.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 26,901 - - - 33,625 -
Div Payout % - - 0.00% - - - 24.23% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 1,192,990 1,247,089 6.04%
NOSH 1,344,313 1,344,569 1,345,067 1,343,876 1,351,900 1,341,041 1,345,005 -0.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.48% 28.24% -12.27% -5.84% 3.59% 3.31% 14.03% -
ROE 10.07% 16.57% -7.25% -3.84% 2.29% 2.16% 11.13% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 61.70 60.18 59.39 58.89 60.98 61.45 79.63 -15.65%
EPS 10.20 16.28 -7.36 -3.44 2.00 1.92 10.31 -0.71%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 1.013 0.9825 1.0151 0.8951 0.8722 0.8896 0.9272 6.08%
Adjusted Per Share Value based on latest NOSH - 1,361,384
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 60.03 58.55 57.81 57.27 59.66 59.64 77.51 -15.67%
EPS 9.92 15.84 -7.16 -3.35 1.96 1.86 10.04 -0.79%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 2.43 -
NAPS 0.9855 0.956 0.9881 0.8705 0.8533 0.8634 0.9025 6.04%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.85 2.14 1.96 1.93 2.23 2.27 2.31 -
P/RPS 3.00 3.56 3.30 3.28 3.66 3.69 2.90 2.28%
P/EPS 18.14 13.14 -26.63 -56.10 111.50 118.23 22.39 -13.10%
EY 5.51 7.61 -3.76 -1.78 0.90 0.85 4.47 14.97%
DY 0.00 0.00 1.02 0.00 0.00 0.00 1.08 -
P/NAPS 1.83 2.18 1.93 2.16 2.56 2.55 2.49 -18.57%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 18/11/15 25/08/15 20/05/15 24/02/15 -
Price 1.91 1.90 1.93 2.01 1.83 2.25 2.25 -
P/RPS 3.10 3.16 3.25 3.41 3.00 3.66 2.83 6.26%
P/EPS 18.73 11.67 -26.22 -58.43 91.50 117.19 21.81 -9.65%
EY 5.34 8.57 -3.81 -1.71 1.09 0.85 4.59 10.62%
DY 0.00 0.00 1.04 0.00 0.00 0.00 1.11 -
P/NAPS 1.89 1.93 1.90 2.25 2.10 2.53 2.43 -15.43%

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