[TSH] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 234.36%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 269,954 256,821 258,231 228,501 244,299 213,259 212,470 17.25%
PBT 48,905 52,753 41,521 43,172 10,046 22,426 16,721 104.11%
Tax -15,586 -13,763 -10,146 -8,300 -29,371 -8,529 -1,349 408.79%
NP 33,319 38,990 31,375 34,872 -19,325 13,897 15,372 67.24%
-
NP to SH 21,626 30,693 27,699 29,256 -21,774 11,087 13,838 34.55%
-
Tax Rate 31.87% 26.09% 24.44% 19.23% 292.37% 38.03% 8.07% -
Total Cost 236,635 217,831 226,856 193,629 263,624 199,362 197,098 12.92%
-
Net Worth 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,440,634 1,360,960 5.47%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 27,635 - - - - - - -
Div Payout % 127.79% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,474,517 1,529,858 1,510,999 1,347,222 1,506,991 1,440,634 1,360,960 5.47%
NOSH 1,381,802 1,381,802 1,356,802 1,347,222 1,345,408 1,352,073 1,343,495 1.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.34% 15.18% 12.15% 15.26% -7.91% 6.52% 7.23% -
ROE 1.47% 2.01% 1.83% 2.17% -1.44% 0.77% 1.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.54 18.67 19.06 16.96 18.16 15.77 15.81 15.12%
EPS 1.57 2.23 2.04 2.17 -1.62 0.82 1.03 32.34%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0671 1.1124 1.1154 1.00 1.1201 1.0655 1.013 3.51%
Adjusted Per Share Value based on latest NOSH - 1,347,222
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.54 18.59 18.69 16.54 17.68 15.43 15.38 17.25%
EPS 1.57 2.22 2.00 2.12 -1.58 0.80 1.00 34.97%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0671 1.1071 1.0935 0.975 1.0906 1.0426 0.9849 5.47%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.65 1.65 1.75 1.87 1.86 1.91 1.85 -
P/RPS 8.45 8.84 9.18 11.03 10.24 12.11 11.70 -19.45%
P/EPS 105.43 73.93 85.59 86.11 -114.93 232.93 179.61 -29.82%
EY 0.95 1.35 1.17 1.16 -0.87 0.43 0.56 42.10%
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.48 1.57 1.87 1.66 1.79 1.83 -10.45%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 24/08/17 24/05/17 27/02/17 30/11/16 29/08/16 -
Price 1.57 1.64 1.71 1.78 1.90 1.92 1.91 -
P/RPS 8.04 8.78 8.97 10.49 10.46 12.17 12.08 -23.71%
P/EPS 100.32 73.48 83.63 81.97 -117.40 234.15 185.44 -33.53%
EY 1.00 1.36 1.20 1.22 -0.85 0.43 0.54 50.63%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.47 1.53 1.78 1.70 1.80 1.89 -15.38%

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