[TSH] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -66.22%
YoY- -24.02%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 838,946 597,456 393,651 207,593 906,274 684,814 459,058 49.31%
PBT 73,794 41,748 26,706 16,535 81,329 69,855 45,757 37.40%
Tax -28,104 -14,736 -7,463 -2,841 -29,801 -29,744 -18,681 31.19%
NP 45,690 27,012 19,243 13,694 51,528 40,111 27,076 41.60%
-
NP to SH 44,034 25,626 19,593 13,544 40,099 30,052 21,934 58.93%
-
Tax Rate 38.08% 35.30% 27.95% 17.18% 36.64% 42.58% 40.83% -
Total Cost 793,256 570,444 374,408 193,899 854,746 644,703 431,982 49.79%
-
Net Worth 1,438,969 1,422,403 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 7.93%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 13,801 - - - 13,817 - - -
Div Payout % 31.34% - - - 34.46% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,438,969 1,422,403 1,407,307 1,378,482 1,369,777 1,262,135 1,282,862 7.93%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.45% 4.52% 4.89% 6.60% 5.69% 5.86% 5.90% -
ROE 3.06% 1.80% 1.39% 0.98% 2.93% 2.38% 1.71% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 60.79 43.27 28.49 15.02 65.59 49.56 33.22 49.44%
EPS 3.19 1.86 1.42 0.98 2.90 2.17 1.59 58.87%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0426 1.0302 1.0185 0.9976 0.9913 0.9134 0.9284 8.01%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 60.71 43.24 28.49 15.02 65.59 49.56 33.22 49.31%
EPS 3.19 1.85 1.42 0.98 2.90 2.17 1.59 58.87%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0414 1.0294 1.0185 0.9976 0.9913 0.9134 0.9284 7.93%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.54 0.895 0.90 1.05 0.99 1.13 1.15 -
P/RPS 2.53 2.07 3.16 6.99 1.51 2.28 3.46 -18.78%
P/EPS 48.27 48.22 63.47 107.12 34.12 51.96 72.45 -23.66%
EY 2.07 2.07 1.58 0.93 2.93 1.92 1.38 30.94%
DY 0.65 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 1.48 0.87 0.88 1.05 1.00 1.24 1.24 12.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 22/08/19 27/05/19 27/02/19 29/11/18 23/08/18 -
Price 1.23 1.16 0.895 0.90 1.12 1.00 1.24 -
P/RPS 2.02 2.68 3.14 5.99 1.71 2.02 3.73 -33.48%
P/EPS 38.55 62.50 63.12 91.82 38.59 45.98 78.12 -37.47%
EY 2.59 1.60 1.58 1.09 2.59 2.17 1.28 59.77%
DY 0.81 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 1.18 1.13 0.88 0.90 1.13 1.09 1.34 -8.10%

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