[TSH] QoQ 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- -780.4%
YoY- -298.48%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 212,470 202,276 205,287 181,383 206,158 206,028 235,172 -6.54%
PBT 16,721 64,387 -54,528 -51,223 26,353 8,535 37,350 -41.50%
Tax -1,349 -7,272 -8,801 1,740 -18,384 -1,717 -9,367 -72.55%
NP 15,372 57,115 -63,329 -49,483 7,969 6,818 27,983 -32.94%
-
NP to SH 13,838 54,724 -64,324 -48,193 7,083 6,437 26,936 -35.88%
-
Tax Rate 8.07% 11.29% - - 69.76% 20.12% 25.08% -
Total Cost 197,098 145,161 268,616 230,866 198,189 199,210 207,189 -3.27%
-
Net Worth 1,360,960 1,321,040 1,366,010 1,218,574 1,165,621 1,192,990 1,241,539 6.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 26,913 - - - 33,475 -
Div Payout % - - 0.00% - - - 124.28% -
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 1,360,960 1,321,040 1,366,010 1,218,574 1,165,621 1,192,990 1,241,539 6.31%
NOSH 1,343,495 1,344,569 1,345,690 1,361,384 1,336,415 1,341,041 1,339,019 0.22%
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 7.23% 28.24% -30.85% -27.28% 3.87% 3.31% 11.90% -
ROE 1.02% 4.14% -4.71% -3.95% 0.61% 0.54% 2.17% -
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 15.81 15.04 15.26 13.32 15.43 15.36 17.56 -6.76%
EPS 1.03 4.07 -4.78 -3.54 0.53 0.48 2.00 -35.77%
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 15.38 14.64 14.86 13.13 14.92 14.91 17.02 -6.53%
EPS 1.00 3.96 -4.66 -3.49 0.51 0.47 1.95 -35.95%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 2.42 -
NAPS 0.9849 0.956 0.9886 0.8819 0.8436 0.8634 0.8985 6.31%
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 11.70 14.23 12.85 14.49 14.46 14.78 13.15 -7.49%
P/EPS 179.61 52.58 -41.00 -54.52 420.75 472.92 114.83 34.78%
EY 0.56 1.90 -2.44 -1.83 0.24 0.21 0.87 -25.47%
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 12.08 12.63 12.65 15.09 11.86 14.65 12.81 -3.83%
P/EPS 185.44 46.68 -40.38 -56.78 345.28 468.75 111.85 40.12%
EY 0.54 2.14 -2.48 -1.76 0.29 0.21 0.89 -28.35%
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