[TSH] QoQ 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- 10.04%
YoY- -79.98%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 202,276 205,287 181,383 206,158 206,028 235,172 246,946 -12.44%
PBT 64,387 -54,528 -51,223 26,353 8,535 37,350 33,647 54.07%
Tax -7,272 -8,801 1,740 -18,384 -1,717 -9,367 -7,289 -0.15%
NP 57,115 -63,329 -49,483 7,969 6,818 27,983 26,358 67.37%
-
NP to SH 54,724 -64,324 -48,193 7,083 6,437 26,936 24,281 71.81%
-
Tax Rate 11.29% - - 69.76% 20.12% 25.08% 21.66% -
Total Cost 145,161 268,616 230,866 198,189 199,210 207,189 220,588 -24.32%
-
Net Worth 1,321,040 1,366,010 1,218,574 1,165,621 1,192,990 1,241,539 1,136,010 10.57%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 26,913 - - - 33,475 - -
Div Payout % - 0.00% - - - 124.28% - -
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 1,366,010 1,218,574 1,165,621 1,192,990 1,241,539 1,136,010 10.57%
NOSH 1,344,569 1,345,690 1,361,384 1,336,415 1,341,041 1,339,019 895,977 31.04%
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% -30.85% -27.28% 3.87% 3.31% 11.90% 10.67% -
ROE 4.14% -4.71% -3.95% 0.61% 0.54% 2.17% 2.14% -
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 15.26 13.32 15.43 15.36 17.56 27.56 -33.19%
EPS 4.07 -4.78 -3.54 0.53 0.48 2.00 2.71 31.11%
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 14.86 13.13 14.92 14.91 17.02 17.87 -12.43%
EPS 3.96 -4.66 -3.49 0.51 0.47 1.95 1.76 71.62%
DPS 0.00 1.95 0.00 0.00 0.00 2.42 0.00 -
NAPS 0.956 0.9886 0.8819 0.8436 0.8634 0.8985 0.8221 10.57%
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 12.85 14.49 14.46 14.78 13.15 12.66 8.09%
P/EPS 52.58 -41.00 -54.52 420.75 472.92 114.83 128.78 -44.93%
EY 1.90 -2.44 -1.83 0.24 0.21 0.87 0.78 80.94%
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 12.65 15.09 11.86 14.65 12.81 8.27 32.58%
P/EPS 46.68 -40.38 -56.78 345.28 468.75 111.85 84.13 -32.45%
EY 2.14 -2.48 -1.76 0.29 0.21 0.89 1.19 47.82%
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