[TSH] QoQ Annualized 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- -45.5%
YoY- 158.46%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,071,404 1,093,462 914,004 872,304 837,340 829,492 809,104 20.56%
PBT 190,916 180,868 172,688 113,580 138,045 162,212 257,548 -18.07%
Tax -45,278 -40,394 -33,200 -46,521 -22,868 -17,242 -29,088 34.27%
NP 145,637 140,474 139,488 67,059 115,177 144,970 228,460 -25.90%
-
NP to SH 123,121 123,294 117,024 57,875 106,197 137,120 218,896 -31.83%
-
Tax Rate 23.72% 22.33% 19.23% 40.96% 16.57% 10.63% 11.29% -
Total Cost 925,766 952,988 774,516 805,245 722,162 684,522 580,644 36.43%
-
Net Worth 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 1,361,789 1,321,040 10.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,529,858 1,510,999 1,347,222 1,506,991 1,433,529 1,361,789 1,321,040 10.26%
NOSH 1,381,802 1,356,802 1,347,222 1,345,408 1,345,405 1,344,313 1,344,569 1.83%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.59% 12.85% 15.26% 7.69% 13.76% 17.48% 28.24% -
ROE 8.05% 8.16% 8.69% 3.84% 7.41% 10.07% 16.57% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 77.90 80.72 67.84 64.84 62.24 61.70 60.18 18.75%
EPS 9.07 9.14 8.68 4.30 7.89 10.20 16.28 -32.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1124 1.1154 1.00 1.1201 1.0655 1.013 0.9825 8.62%
Adjusted Per Share Value based on latest NOSH - 1,345,408
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 77.54 79.13 66.15 63.13 60.60 60.03 58.55 20.57%
EPS 8.91 8.92 8.47 4.19 7.69 9.92 15.84 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1071 1.0935 0.975 1.0906 1.0374 0.9855 0.956 10.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.65 1.75 1.87 1.86 1.91 1.85 2.14 -
P/RPS 2.12 2.17 2.76 2.87 3.07 3.00 3.56 -29.19%
P/EPS 18.43 19.23 21.53 43.24 24.20 18.14 13.14 25.27%
EY 5.43 5.20 4.65 2.31 4.13 5.51 7.61 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.57 1.87 1.66 1.79 1.83 2.18 -22.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 29/08/16 25/05/16 -
Price 1.64 1.71 1.78 1.90 1.92 1.91 1.90 -
P/RPS 2.11 2.12 2.62 2.93 3.08 3.10 3.16 -23.58%
P/EPS 18.32 18.79 20.49 44.17 24.32 18.73 11.67 35.03%
EY 5.46 5.32 4.88 2.26 4.11 5.34 8.57 -25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.53 1.78 1.70 1.80 1.89 1.93 -16.58%

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