[TSH] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 16.17%
YoY- 329.72%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 546,731 228,501 872,304 628,005 414,746 202,276 798,855 -22.35%
PBT 90,434 43,172 113,580 103,534 81,106 64,387 -81,862 -
Tax -20,197 -8,300 -46,521 -17,151 -8,621 -7,272 -16,163 16.02%
NP 70,237 34,872 67,059 86,383 72,485 57,115 -98,025 -
-
NP to SH 61,647 29,256 57,875 79,648 68,560 54,724 -98,997 -
-
Tax Rate 22.33% 19.23% 40.96% 16.57% 10.63% 11.29% - -
Total Cost 476,494 193,629 805,245 541,622 342,261 145,161 896,880 -34.42%
-
Net Worth 1,510,999 1,347,222 1,506,991 1,433,529 1,361,789 1,321,040 1,365,378 6.99%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 26,901 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,510,999 1,347,222 1,506,991 1,433,529 1,361,789 1,321,040 1,365,378 6.99%
NOSH 1,356,802 1,347,222 1,345,408 1,345,405 1,344,313 1,344,569 1,345,067 0.58%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.85% 15.26% 7.69% 13.76% 17.48% 28.24% -12.27% -
ROE 4.08% 2.17% 3.84% 5.56% 5.03% 4.14% -7.25% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 40.36 16.96 64.84 46.68 30.85 15.04 59.39 -22.72%
EPS 4.57 2.17 4.30 5.92 5.10 4.07 -7.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.1154 1.00 1.1201 1.0655 1.013 0.9825 1.0151 6.48%
Adjusted Per Share Value based on latest NOSH - 1,352,073
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.57 16.54 63.13 45.45 30.01 14.64 57.81 -22.34%
EPS 4.46 2.12 4.19 5.76 4.96 3.96 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
NAPS 1.0935 0.975 1.0906 1.0374 0.9855 0.956 0.9881 6.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.75 1.87 1.86 1.91 1.85 2.14 1.96 -
P/RPS 4.34 11.03 2.87 4.09 6.00 14.23 3.30 20.05%
P/EPS 38.46 86.11 43.24 32.26 36.27 52.58 -26.63 -
EY 2.60 1.16 2.31 3.10 2.76 1.90 -3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 1.57 1.87 1.66 1.79 1.83 2.18 1.93 -12.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 24/05/17 27/02/17 30/11/16 29/08/16 25/05/16 25/02/16 -
Price 1.71 1.78 1.90 1.92 1.91 1.90 1.93 -
P/RPS 4.24 10.49 2.93 4.11 6.19 12.63 3.25 19.41%
P/EPS 37.58 81.97 44.17 32.43 37.45 46.68 -26.22 -
EY 2.66 1.22 2.26 3.08 2.67 2.14 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 1.53 1.78 1.70 1.80 1.89 1.93 1.90 -13.45%

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