[TSH] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -37.44%
YoY- -39.07%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 906,274 913,085 918,116 904,544 1,073,507 1,071,404 1,093,462 -11.73%
PBT 81,329 93,140 91,514 113,240 192,093 190,916 180,868 -41.22%
Tax -29,801 -39,658 -37,362 -38,800 -49,545 -45,278 -40,394 -18.30%
NP 51,528 53,481 54,152 74,440 142,548 145,637 140,474 -48.66%
-
NP to SH 40,099 40,069 43,868 71,304 113,969 123,121 123,294 -52.61%
-
Tax Rate 36.64% 42.58% 40.83% 34.26% 25.79% 23.72% 22.33% -
Total Cost 854,746 859,604 863,964 830,104 930,959 925,766 952,988 -6.97%
-
Net Worth 1,369,777 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 -6.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,817 - - - 27,635 - - -
Div Payout % 34.46% - - - 24.25% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,369,777 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 -6.31%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,356,802 1.22%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.69% 5.86% 5.90% 8.23% 13.28% 13.59% 12.85% -
ROE 2.93% 3.17% 3.42% 5.50% 7.73% 8.05% 8.16% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 65.59 66.08 66.44 65.46 77.69 77.90 80.72 -12.88%
EPS 2.90 2.89 3.18 5.16 8.35 9.07 9.14 -53.38%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9913 0.9134 0.9284 0.939 1.0671 1.1124 1.1154 -7.54%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 65.59 66.08 66.44 65.46 77.69 77.54 79.13 -11.73%
EPS 2.90 2.90 3.17 5.16 8.25 8.91 8.92 -52.62%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9913 0.9134 0.9284 0.939 1.0671 1.1071 1.0935 -6.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.99 1.13 1.15 1.45 1.65 1.65 1.75 -
P/RPS 1.51 1.71 1.73 2.22 2.12 2.12 2.17 -21.42%
P/EPS 34.12 38.97 36.22 28.10 20.01 18.43 19.23 46.40%
EY 2.93 2.57 2.76 3.56 5.00 5.43 5.20 -31.70%
DY 1.01 0.00 0.00 0.00 1.21 0.00 0.00 -
P/NAPS 1.00 1.24 1.24 1.54 1.55 1.48 1.57 -25.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 23/08/18 23/05/18 27/02/18 22/11/17 24/08/17 -
Price 1.12 1.00 1.24 1.23 1.57 1.64 1.71 -
P/RPS 1.71 1.51 1.87 1.88 2.02 2.11 2.12 -13.31%
P/EPS 38.59 34.49 39.06 23.84 19.04 18.32 18.79 61.36%
EY 2.59 2.90 2.56 4.20 5.25 5.46 5.32 -38.03%
DY 0.89 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 1.13 1.09 1.34 1.31 1.47 1.47 1.53 -18.24%

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