[TSH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 23.42%
YoY- 96.92%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 684,814 459,058 226,136 1,073,507 803,553 546,731 228,501 107.73%
PBT 69,855 45,757 28,310 192,093 143,187 90,434 43,172 37.78%
Tax -29,744 -18,681 -9,700 -49,545 -33,959 -20,197 -8,300 133.99%
NP 40,111 27,076 18,610 142,548 109,228 70,237 34,872 9.77%
-
NP to SH 30,052 21,934 17,826 113,969 92,341 61,647 29,256 1.80%
-
Tax Rate 42.58% 40.83% 34.26% 25.79% 23.72% 22.33% 19.23% -
Total Cost 644,703 431,982 207,526 930,959 694,325 476,494 193,629 122.81%
-
Net Worth 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 -4.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 27,635 - - - -
Div Payout % - - - 24.25% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 1,347,222 -4.25%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,356,802 1,347,222 1.70%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.86% 5.90% 8.23% 13.28% 13.59% 12.85% 15.26% -
ROE 2.38% 1.71% 1.37% 7.73% 6.04% 4.08% 2.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.56 33.22 16.37 77.69 58.43 40.36 16.96 104.26%
EPS 2.17 1.59 1.29 8.35 6.80 4.57 2.17 0.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9134 0.9284 0.939 1.0671 1.1124 1.1154 1.00 -5.85%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.56 33.22 16.37 77.69 58.15 39.57 16.54 107.70%
EPS 2.17 1.59 1.29 8.25 6.68 4.46 2.12 1.56%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9134 0.9284 0.939 1.0671 1.1071 1.0935 0.975 -4.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.13 1.15 1.45 1.65 1.65 1.75 1.87 -
P/RPS 2.28 3.46 8.86 2.12 2.82 4.34 11.03 -65.00%
P/EPS 51.96 72.45 112.40 20.01 24.57 38.46 86.11 -28.57%
EY 1.92 1.38 0.89 5.00 4.07 2.60 1.16 39.88%
DY 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
P/NAPS 1.24 1.24 1.54 1.55 1.48 1.57 1.87 -23.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 23/08/18 23/05/18 27/02/18 22/11/17 24/08/17 24/05/17 -
Price 1.00 1.24 1.23 1.57 1.64 1.71 1.78 -
P/RPS 2.02 3.73 7.52 2.02 2.81 4.24 10.49 -66.62%
P/EPS 45.98 78.12 95.34 19.04 24.43 37.58 81.97 -31.96%
EY 2.17 1.28 1.05 5.25 4.09 2.66 1.22 46.75%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 1.09 1.34 1.31 1.47 1.47 1.53 1.78 -27.86%

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