[TSH] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.45%
YoY- -87.66%
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 798,855 791,425 824,372 824,112 1,071,045 1,114,498 1,177,854 -22.75%
PBT -81,862 -36,442 115,698 34,140 187,452 200,137 232,914 -
Tax -16,163 -9,816 -86,122 -6,868 -37,225 -37,144 -41,138 -46.26%
NP -98,025 -46,258 29,576 27,272 150,227 162,993 191,776 -
-
NP to SH -98,997 -46,229 27,038 25,748 138,767 149,109 175,102 -
-
Tax Rate - - 74.44% 20.12% 19.86% 18.56% 17.66% -
Total Cost 896,880 837,683 794,796 796,840 920,818 951,505 986,078 -6.10%
-
Net Worth 1,365,378 1,202,903 1,179,127 1,192,990 1,247,089 1,137,063 1,119,145 14.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 26,901 - - - 33,625 - - -
Div Payout % 0.00% - - - 24.23% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,365,378 1,202,903 1,179,127 1,192,990 1,247,089 1,137,063 1,119,145 14.13%
NOSH 1,345,067 1,343,876 1,351,900 1,341,041 1,345,005 896,808 897,038 30.90%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -12.27% -5.84% 3.59% 3.31% 14.03% 14.62% 16.28% -
ROE -7.25% -3.84% 2.29% 2.16% 11.13% 13.11% 15.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 59.39 58.89 60.98 61.45 79.63 124.27 131.30 -40.98%
EPS -7.36 -3.44 2.00 1.92 10.31 16.63 19.52 -
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.0151 0.8951 0.8722 0.8896 0.9272 1.2679 1.2476 -12.81%
Adjusted Per Share Value based on latest NOSH - 1,341,041
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.81 57.27 59.66 59.64 77.51 80.66 85.24 -22.75%
EPS -7.16 -3.35 1.96 1.86 10.04 10.79 12.67 -
DPS 1.95 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 0.9881 0.8705 0.8533 0.8634 0.9025 0.8229 0.8099 14.13%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.96 1.93 2.23 2.27 2.31 3.49 3.71 -
P/RPS 3.30 3.28 3.66 3.69 2.90 2.81 2.83 10.75%
P/EPS -26.63 -56.10 111.50 118.23 22.39 20.99 19.01 -
EY -3.76 -1.78 0.90 0.85 4.47 4.76 5.26 -
DY 1.02 0.00 0.00 0.00 1.08 0.00 0.00 -
P/NAPS 1.93 2.16 2.56 2.55 2.49 2.75 2.97 -24.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 25/08/15 20/05/15 24/02/15 18/11/14 26/08/14 -
Price 1.93 2.01 1.83 2.25 2.25 2.28 3.22 -
P/RPS 3.25 3.41 3.00 3.66 2.83 1.83 2.45 20.66%
P/EPS -26.22 -58.43 91.50 117.19 21.81 13.71 16.50 -
EY -3.81 -1.71 1.09 0.85 4.59 7.29 6.06 -
DY 1.04 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 1.90 2.25 2.10 2.53 2.43 1.80 2.58 -18.40%

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