[TSH] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -17.57%
YoY- -39.07%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 221,460 225,755 232,922 226,136 269,954 256,821 258,231 -9.70%
PBT 11,475 24,099 17,446 28,310 48,905 52,753 41,521 -57.47%
Tax -57 -11,063 -8,981 -9,700 -15,586 -13,763 -10,146 -96.80%
NP 11,418 13,036 8,465 18,610 33,319 38,990 31,375 -48.93%
-
NP to SH 10,048 8,118 4,107 17,826 21,626 30,693 27,699 -49.04%
-
Tax Rate 0.50% 45.91% 51.48% 34.26% 31.87% 26.09% 24.44% -
Total Cost 210,042 212,719 224,457 207,526 236,635 217,831 226,856 -4.99%
-
Net Worth 1,369,777 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 -6.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,817 - - - 27,635 - - -
Div Payout % 137.52% - - - 127.79% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,369,777 1,262,135 1,282,862 1,297,509 1,474,517 1,529,858 1,510,999 -6.31%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,356,802 1.22%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.16% 5.77% 3.63% 8.23% 12.34% 15.18% 12.15% -
ROE 0.73% 0.64% 0.32% 1.37% 1.47% 2.01% 1.83% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.03 16.34 16.86 16.37 19.54 18.67 19.06 -10.87%
EPS 0.73 0.59 0.30 1.29 1.57 2.23 2.04 -49.50%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9913 0.9134 0.9284 0.939 1.0671 1.1124 1.1154 -7.54%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.03 16.34 16.86 16.37 19.54 18.59 18.69 -9.70%
EPS 0.73 0.59 0.30 1.29 1.57 2.22 2.00 -48.83%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9913 0.9134 0.9284 0.939 1.0671 1.1071 1.0935 -6.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.99 1.13 1.15 1.45 1.65 1.65 1.75 -
P/RPS 6.18 6.92 6.82 8.86 8.45 8.84 9.18 -23.13%
P/EPS 136.14 192.34 386.92 112.40 105.43 73.93 85.59 36.14%
EY 0.73 0.52 0.26 0.89 0.95 1.35 1.17 -26.92%
DY 1.01 0.00 0.00 0.00 1.21 0.00 0.00 -
P/NAPS 1.00 1.24 1.24 1.54 1.55 1.48 1.57 -25.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 23/08/18 23/05/18 27/02/18 22/11/17 24/08/17 -
Price 1.12 1.00 1.24 1.23 1.57 1.64 1.71 -
P/RPS 6.99 6.12 7.36 7.52 8.04 8.78 8.97 -15.27%
P/EPS 154.02 170.21 417.20 95.34 100.32 73.48 83.63 50.08%
EY 0.65 0.59 0.24 1.05 1.00 1.36 1.20 -33.47%
DY 0.89 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 1.13 1.09 1.34 1.31 1.47 1.47 1.53 -18.24%

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