[TSH] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 110.02%
YoY- -84.56%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 202,276 798,855 593,569 412,186 206,028 1,071,045 835,874 -61.13%
PBT 64,387 -81,862 -27,332 57,849 8,535 187,452 150,103 -43.09%
Tax -7,272 -16,163 -7,362 -43,061 -1,717 -37,225 -27,858 -59.12%
NP 57,115 -98,025 -34,694 14,788 6,818 150,227 122,245 -39.76%
-
NP to SH 54,724 -98,997 -34,672 13,519 6,437 138,767 111,832 -37.87%
-
Tax Rate 11.29% - - 74.44% 20.12% 19.86% 18.56% -
Total Cost 145,161 896,880 628,263 397,398 199,210 920,818 713,629 -65.37%
-
Net Worth 1,321,040 1,365,378 1,202,903 1,179,127 1,192,990 1,247,089 1,137,063 10.50%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 26,901 - - - 33,625 - -
Div Payout % - 0.00% - - - 24.23% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,321,040 1,365,378 1,202,903 1,179,127 1,192,990 1,247,089 1,137,063 10.50%
NOSH 1,344,569 1,345,067 1,343,876 1,351,900 1,341,041 1,345,005 896,808 30.96%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 28.24% -12.27% -5.84% 3.59% 3.31% 14.03% 14.62% -
ROE 4.14% -7.25% -2.88% 1.15% 0.54% 11.13% 9.84% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.04 59.39 44.17 30.49 15.36 79.63 93.21 -70.32%
EPS 4.07 -7.36 -2.58 1.00 0.48 10.31 12.47 -52.56%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.9825 1.0151 0.8951 0.8722 0.8896 0.9272 1.2679 -15.62%
Adjusted Per Share Value based on latest NOSH - 1,336,415
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.64 57.81 42.96 29.83 14.91 77.51 60.49 -61.13%
EPS 3.96 -7.16 -2.51 0.98 0.47 10.04 8.09 -37.86%
DPS 0.00 1.95 0.00 0.00 0.00 2.43 0.00 -
NAPS 0.956 0.9881 0.8705 0.8533 0.8634 0.9025 0.8229 10.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.14 1.96 1.93 2.23 2.27 2.31 3.49 -
P/RPS 14.23 3.30 4.37 7.31 14.78 2.90 3.74 143.52%
P/EPS 52.58 -26.63 -74.81 223.00 472.92 22.39 27.99 52.18%
EY 1.90 -3.76 -1.34 0.45 0.21 4.47 3.57 -34.30%
DY 0.00 1.02 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 2.18 1.93 2.16 2.56 2.55 2.49 2.75 -14.33%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 18/11/15 25/08/15 20/05/15 24/02/15 18/11/14 -
Price 1.90 1.93 2.01 1.83 2.25 2.25 2.28 -
P/RPS 12.63 3.25 4.55 6.00 14.65 2.83 2.45 198.12%
P/EPS 46.68 -26.22 -77.91 183.00 468.75 21.81 18.28 86.71%
EY 2.14 -3.81 -1.28 0.55 0.21 4.59 5.47 -46.47%
DY 0.00 1.04 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 1.93 1.90 2.25 2.10 2.53 2.43 1.80 4.75%

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