[TSH] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -356.47%
YoY- -131.0%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 414,746 202,276 798,855 593,569 412,186 206,028 1,071,045 -46.90%
PBT 81,106 64,387 -81,862 -27,332 57,849 8,535 187,452 -42.82%
Tax -8,621 -7,272 -16,163 -7,362 -43,061 -1,717 -37,225 -62.32%
NP 72,485 57,115 -98,025 -34,694 14,788 6,818 150,227 -38.50%
-
NP to SH 68,560 54,724 -98,997 -34,672 13,519 6,437 138,767 -37.53%
-
Tax Rate 10.63% 11.29% - - 74.44% 20.12% 19.86% -
Total Cost 342,261 145,161 896,880 628,263 397,398 199,210 920,818 -48.33%
-
Net Worth 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 1,192,990 1,247,089 6.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 26,901 - - - 33,625 -
Div Payout % - - 0.00% - - - 24.23% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 1,192,990 1,247,089 6.04%
NOSH 1,344,313 1,344,569 1,345,067 1,343,876 1,351,900 1,341,041 1,345,005 -0.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.48% 28.24% -12.27% -5.84% 3.59% 3.31% 14.03% -
ROE 5.03% 4.14% -7.25% -2.88% 1.15% 0.54% 11.13% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.85 15.04 59.39 44.17 30.49 15.36 79.63 -46.88%
EPS 5.10 4.07 -7.36 -2.58 1.00 0.48 10.31 -37.47%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 1.013 0.9825 1.0151 0.8951 0.8722 0.8896 0.9272 6.08%
Adjusted Per Share Value based on latest NOSH - 1,361,384
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.01 14.64 57.81 42.96 29.83 14.91 77.51 -46.90%
EPS 4.96 3.96 -7.16 -2.51 0.98 0.47 10.04 -37.53%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 2.43 -
NAPS 0.9855 0.956 0.9881 0.8705 0.8533 0.8634 0.9025 6.04%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.85 2.14 1.96 1.93 2.23 2.27 2.31 -
P/RPS 6.00 14.23 3.30 4.37 7.31 14.78 2.90 62.44%
P/EPS 36.27 52.58 -26.63 -74.81 223.00 472.92 22.39 37.97%
EY 2.76 1.90 -3.76 -1.34 0.45 0.21 4.47 -27.51%
DY 0.00 0.00 1.02 0.00 0.00 0.00 1.08 -
P/NAPS 1.83 2.18 1.93 2.16 2.56 2.55 2.49 -18.57%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 18/11/15 25/08/15 20/05/15 24/02/15 -
Price 1.91 1.90 1.93 2.01 1.83 2.25 2.25 -
P/RPS 6.19 12.63 3.25 4.55 6.00 14.65 2.83 68.58%
P/EPS 37.45 46.68 -26.22 -77.91 183.00 468.75 21.81 43.44%
EY 2.67 2.14 -3.81 -1.28 0.55 0.21 4.59 -30.33%
DY 0.00 0.00 1.04 0.00 0.00 0.00 1.11 -
P/NAPS 1.89 1.93 1.90 2.25 2.10 2.53 2.43 -15.43%

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