[TSH] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 321.11%
YoY- 750.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 872,304 837,340 829,492 809,104 798,855 791,425 824,372 3.82%
PBT 113,580 138,045 162,212 257,548 -81,862 -36,442 115,698 -1.21%
Tax -46,521 -22,868 -17,242 -29,088 -16,163 -9,816 -86,122 -33.54%
NP 67,059 115,177 144,970 228,460 -98,025 -46,258 29,576 72.16%
-
NP to SH 57,875 106,197 137,120 218,896 -98,997 -46,229 27,038 65.70%
-
Tax Rate 40.96% 16.57% 10.63% 11.29% - - 74.44% -
Total Cost 805,245 722,162 684,522 580,644 896,880 837,683 794,796 0.87%
-
Net Worth 1,506,991 1,433,529 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 17.68%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 26,901 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,506,991 1,433,529 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 17.68%
NOSH 1,345,408 1,345,405 1,344,313 1,344,569 1,345,067 1,343,876 1,351,900 -0.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.69% 13.76% 17.48% 28.24% -12.27% -5.84% 3.59% -
ROE 3.84% 7.41% 10.07% 16.57% -7.25% -3.84% 2.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.84 62.24 61.70 60.18 59.39 58.89 60.98 4.15%
EPS 4.30 7.89 10.20 16.28 -7.36 -3.44 2.00 66.19%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.1201 1.0655 1.013 0.9825 1.0151 0.8951 0.8722 18.05%
Adjusted Per Share Value based on latest NOSH - 1,344,569
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.13 60.60 60.03 58.55 57.81 57.27 59.66 3.82%
EPS 4.19 7.69 9.92 15.84 -7.16 -3.35 1.96 65.56%
DPS 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 1.0906 1.0374 0.9855 0.956 0.9881 0.8705 0.8533 17.68%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.86 1.91 1.85 2.14 1.96 1.93 2.23 -
P/RPS 2.87 3.07 3.00 3.56 3.30 3.28 3.66 -14.90%
P/EPS 43.24 24.20 18.14 13.14 -26.63 -56.10 111.50 -46.66%
EY 2.31 4.13 5.51 7.61 -3.76 -1.78 0.90 86.92%
DY 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 1.66 1.79 1.83 2.18 1.93 2.16 2.56 -24.98%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 29/08/16 25/05/16 25/02/16 18/11/15 25/08/15 -
Price 1.90 1.92 1.91 1.90 1.93 2.01 1.83 -
P/RPS 2.93 3.08 3.10 3.16 3.25 3.41 3.00 -1.55%
P/EPS 44.17 24.32 18.73 11.67 -26.22 -58.43 91.50 -38.32%
EY 2.26 4.11 5.34 8.57 -3.81 -1.71 1.09 62.24%
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 1.70 1.80 1.89 1.93 1.90 2.25 2.10 -13.08%

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