[TSH] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -0.26%
YoY- -25.68%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 210,566 257,388 241,490 203,805 186,058 207,593 221,460 -3.30%
PBT 28,054 21,393 32,047 15,042 10,170 16,535 11,475 81.57%
Tax -6,760 -13,441 -13,368 -7,273 -4,622 -2,841 -57 2320.90%
NP 21,294 7,952 18,679 7,769 5,548 13,694 11,418 51.56%
-
NP to SH 19,818 2,254 18,408 6,033 6,049 13,544 10,048 57.33%
-
Tax Rate 24.10% 62.83% 41.71% 48.35% 45.45% 17.18% 0.50% -
Total Cost 189,272 249,436 222,811 196,036 180,510 193,899 210,042 -6.71%
-
Net Worth 1,494,176 1,265,067 1,438,969 1,422,403 1,407,307 1,378,482 1,369,777 5.97%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 13,801 - - - 13,817 -
Div Payout % - - 74.98% - - - 137.52% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,494,176 1,265,067 1,438,969 1,422,403 1,407,307 1,378,482 1,369,777 5.97%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.11% 3.09% 7.73% 3.81% 2.98% 6.60% 5.16% -
ROE 1.33% 0.18% 1.28% 0.42% 0.43% 0.98% 0.73% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.26 18.65 17.50 14.76 13.47 15.02 16.03 -3.23%
EPS 1.44 0.16 1.33 0.44 0.44 0.98 0.73 57.35%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.0826 0.9166 1.0426 1.0302 1.0185 0.9976 0.9913 6.05%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.24 18.63 17.48 14.75 13.46 15.02 16.03 -3.31%
EPS 1.43 0.16 1.33 0.44 0.44 0.98 0.73 56.62%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.0813 0.9155 1.0414 1.0294 1.0185 0.9976 0.9913 5.97%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.84 0.655 1.54 0.895 0.90 1.05 0.99 -
P/RPS 5.51 3.51 8.80 6.06 6.68 6.99 6.18 -7.37%
P/EPS 58.50 401.07 115.46 204.83 205.58 107.12 136.14 -43.08%
EY 1.71 0.25 0.87 0.49 0.49 0.93 0.73 76.47%
DY 0.00 0.00 0.65 0.00 0.00 0.00 1.01 -
P/NAPS 0.78 0.71 1.48 0.87 0.88 1.05 1.00 -15.27%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 21/05/20 27/02/20 25/11/19 22/08/19 27/05/19 27/02/19 -
Price 1.03 0.90 1.23 1.16 0.895 0.90 1.12 -
P/RPS 6.75 4.83 7.03 7.86 6.65 5.99 6.99 -2.30%
P/EPS 71.73 551.09 92.22 265.48 204.44 91.82 154.02 -39.94%
EY 1.39 0.18 1.08 0.38 0.49 1.09 0.65 66.06%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.89 -
P/NAPS 0.95 0.98 1.18 1.13 0.88 0.90 1.13 -10.93%

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