[TSH] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 10.93%
YoY- -11.73%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 181,383 206,158 206,028 235,172 246,946 301,809 287,118 -26.35%
PBT -51,223 26,353 8,535 37,350 33,647 43,527 72,928 -
Tax 1,740 -18,384 -1,717 -9,367 -7,289 -5,631 -14,938 -
NP -49,483 7,969 6,818 27,983 26,358 37,896 57,990 -
-
NP to SH -48,193 7,083 6,437 26,936 24,281 35,376 52,174 -
-
Tax Rate - 69.76% 20.12% 25.08% 21.66% 12.94% 20.48% -
Total Cost 230,866 198,189 199,210 207,189 220,588 263,913 229,128 0.50%
-
Net Worth 1,218,574 1,165,621 1,192,990 1,241,539 1,136,010 1,120,180 1,152,310 3.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 33,475 - - - -
Div Payout % - - - 124.28% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,218,574 1,165,621 1,192,990 1,241,539 1,136,010 1,120,180 1,152,310 3.79%
NOSH 1,361,384 1,336,415 1,341,041 1,339,019 895,977 897,868 896,460 32.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -27.28% 3.87% 3.31% 11.90% 10.67% 12.56% 20.20% -
ROE -3.95% 0.61% 0.54% 2.17% 2.14% 3.16% 4.53% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.32 15.43 15.36 17.56 27.56 33.61 32.03 -44.25%
EPS -3.54 0.53 0.48 2.00 2.71 3.94 5.82 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.8951 0.8722 0.8896 0.9272 1.2679 1.2476 1.2854 -21.41%
Adjusted Per Share Value based on latest NOSH - 1,339,019
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.13 14.92 14.91 17.02 17.87 21.84 20.78 -26.34%
EPS -3.49 0.51 0.47 1.95 1.76 2.56 3.78 -
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
NAPS 0.8819 0.8436 0.8634 0.8985 0.8221 0.8107 0.8339 3.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.93 2.23 2.27 2.31 3.49 3.71 3.16 -
P/RPS 14.49 14.46 14.78 13.15 12.66 11.04 9.87 29.14%
P/EPS -54.52 420.75 472.92 114.83 128.78 94.16 54.30 -
EY -1.83 0.24 0.21 0.87 0.78 1.06 1.84 -
DY 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 2.16 2.56 2.55 2.49 2.75 2.97 2.46 -8.29%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 25/08/15 20/05/15 24/02/15 18/11/14 26/08/14 22/05/14 -
Price 2.01 1.83 2.25 2.25 2.28 3.22 3.43 -
P/RPS 15.09 11.86 14.65 12.81 8.27 9.58 10.71 25.65%
P/EPS -56.78 345.28 468.75 111.85 84.13 81.73 58.93 -
EY -1.76 0.29 0.21 0.89 1.19 1.22 1.70 -
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 2.25 2.10 2.53 2.43 1.80 2.58 2.67 -10.77%

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