[TSH] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[TSH] TSH RESOURCES BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -37.36%

YoY- 407.14%

Quarter Report

TSH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	787,302	918,116	1,093,462	829,492	824,372	1,177,854	1,039,676	-4.52%
YoY %	-14.25%	-16.04%	31.82%	0.62%	-30.01%	13.29%	-	-
Horiz. %	75.73%	88.31%	105.17%	79.78%	79.29%	113.29%	100.00%	-
PBT	53,412	91,514	180,868	162,212	115,698	232,914	101,544	-10.14%
YoY %	-41.64%	-49.40%	11.50%	40.20%	-50.33%	129.37%	-	-
Horiz. %	52.60%	90.12%	178.12%	159.75%	113.94%	229.37%	100.00%	-
Tax	-14,926	-37,362	-40,394	-17,242	-86,122	-41,138	-21,432	-5.84%
YoY %	60.05%	7.51%	-134.28%	79.98%	-109.35%	-91.95%	-	-
Horiz. %	69.64%	174.33%	188.48%	80.45%	401.84%	191.95%	100.00%	-
NP	38,486	54,152	140,474	144,970	29,576	191,776	80,112	-11.49%
YoY %	-28.93%	-61.45%	-3.10%	390.16%	-84.58%	139.38%	-	-
Horiz. %	48.04%	67.60%	175.35%	180.96%	36.92%	239.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,186	43,868	123,294	137,120	27,038	175,102	74,350	-10.12%
YoY %	-10.67%	-64.42%	-10.08%	407.14%	-84.56%	135.51%	-	-
Horiz. %	52.70%	59.00%	165.83%	184.43%	36.37%	235.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	40.83%	22.33%	10.63%	74.44%	17.66%	21.11%	-
YoY %	-31.55%	82.85%	110.07%	-85.72%	321.52%	-16.34%	-	-
Horiz. %	132.40%	193.42%	105.78%	50.36%	352.63%	83.66%	100.00%	-
Total Cost	748,816	863,964	952,988	684,522	794,796	986,078	959,564	-4.04%
YoY %	-13.33%	-9.34%	39.22%	-13.87%	-19.40%	2.76%	-	-
Horiz. %	78.04%	90.04%	99.31%	71.34%	82.83%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,407,307	1,282,862	1,510,999	1,361,789	1,179,127	1,119,145	924,290	7.25%
YoY %	9.70%	-15.10%	10.96%	15.49%	5.36%	21.08%	-	-
Horiz. %	152.26%	138.79%	163.48%	147.33%	127.57%	121.08%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,407,307	1,282,862	1,510,999	1,361,789	1,179,127	1,119,145	924,290	7.25%
YoY %	9.70%	-15.10%	10.96%	15.49%	5.36%	21.08%	-	-
Horiz. %	152.26%	138.79%	163.48%	147.33%	127.57%	121.08%	100.00%	-
NOSH	1,381,802	1,381,802	1,356,802	1,344,313	1,351,900	897,038	833,520	8.78%
YoY %	0.00%	1.84%	0.93%	-0.56%	50.71%	7.62%	-	-
Horiz. %	165.78%	165.78%	162.78%	161.28%	162.19%	107.62%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	4.89%	5.90%	12.85%	17.48%	3.59%	16.28%	7.71%	-
YoY %	-17.12%	-54.09%	-26.49%	386.91%	-77.95%	111.15%	-	-
Horiz. %	63.42%	76.52%	166.67%	226.72%	46.56%	211.15%	100.00%	-
ROE	2.78%	3.42%	8.16%	10.07%	2.29%	15.65%	8.04%	-
YoY %	-18.71%	-58.09%	-18.97%	339.74%	-85.37%	94.65%	-	-
Horiz. %	34.58%	42.54%	101.49%	125.25%	28.48%	194.65%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	56.98	66.44	80.72	61.70	60.98	131.30	124.73	-12.23%
YoY %	-14.24%	-17.69%	30.83%	1.18%	-53.56%	5.27%	-	-
Horiz. %	45.68%	53.27%	64.72%	49.47%	48.89%	105.27%	100.00%	-
EPS	2.84	3.18	9.14	10.20	2.00	19.52	8.92	-17.35%
YoY %	-10.69%	-65.21%	-10.39%	410.00%	-89.75%	118.83%	-	-
Horiz. %	31.84%	35.65%	102.47%	114.35%	22.42%	218.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0185	0.9284	1.1154	1.013	0.8722	1.2476	1.1089	-1.40%
YoY %	9.70%	-16.77%	10.11%	16.14%	-30.09%	12.51%	-	-
Horiz. %	91.85%	83.72%	100.59%	91.35%	78.65%	112.51%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,343,495
RPS	56.98	66.44	79.13	60.03	59.66	85.24	75.24	-4.52%
YoY %	-14.24%	-16.04%	31.82%	0.62%	-30.01%	13.29%	-	-
Horiz. %	75.73%	88.30%	105.17%	79.78%	79.29%	113.29%	100.00%	-
EPS	2.84	3.17	8.92	9.92	1.96	12.67	5.38	-10.09%
YoY %	-10.41%	-64.46%	-10.08%	406.12%	-84.53%	135.50%	-	-
Horiz. %	52.79%	58.92%	165.80%	184.39%	36.43%	235.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0185	0.9284	1.0935	0.9855	0.8533	0.8099	0.6689	7.25%
YoY %	9.70%	-15.10%	10.96%	15.49%	5.36%	21.08%	-	-
Horiz. %	152.26%	138.80%	163.48%	147.33%	127.57%	121.08%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.90	1.15	1.75	1.85	2.23	3.71	2.40	-
P/RPS	1.58	1.73	2.17	3.00	3.66	2.83	1.92	-3.19%
YoY %	-8.67%	-20.28%	-27.67%	-18.03%	29.33%	47.40%	-	-
Horiz. %	82.29%	90.10%	113.02%	156.25%	190.63%	147.40%	100.00%	-
P/EPS	31.74	36.22	19.23	18.14	111.50	19.01	26.91	2.78%
YoY %	-12.37%	88.35%	6.01%	-83.73%	486.53%	-29.36%	-	-
Horiz. %	117.95%	134.60%	71.46%	67.41%	414.34%	70.64%	100.00%	-
EY	3.15	2.76	5.20	5.51	0.90	5.26	3.72	-2.73%
YoY %	14.13%	-46.92%	-5.63%	512.22%	-82.89%	41.40%	-	-
Horiz. %	84.68%	74.19%	139.78%	148.12%	24.19%	141.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.88	1.24	1.57	1.83	2.56	2.97	2.16	-13.89%
YoY %	-29.03%	-21.02%	-14.21%	-28.52%	-13.80%	37.50%	-	-
Horiz. %	40.74%	57.41%	72.69%	84.72%	118.52%	137.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	23/08/18	24/08/17	29/08/16	25/08/15	26/08/14	20/08/13	-
Price	0.895	1.24	1.71	1.91	1.83	3.22	2.29	-
P/RPS	1.57	1.87	2.12	3.10	3.00	2.45	1.84	-2.60%
YoY %	-16.04%	-11.79%	-31.61%	3.33%	22.45%	33.15%	-	-
Horiz. %	85.33%	101.63%	115.22%	168.48%	163.04%	133.15%	100.00%	-
P/EPS	31.56	39.06	18.79	18.73	91.50	16.50	25.67	3.50%
YoY %	-19.20%	107.88%	0.32%	-79.53%	454.55%	-35.72%	-	-
Horiz. %	122.95%	152.16%	73.20%	72.96%	356.45%	64.28%	100.00%	-
EY	3.17	2.56	5.32	5.34	1.09	6.06	3.90	-3.39%
YoY %	23.83%	-51.88%	-0.37%	389.91%	-82.01%	55.38%	-	-
Horiz. %	81.28%	65.64%	136.41%	136.92%	27.95%	155.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.88	1.34	1.53	1.89	2.10	2.58	2.07	-13.28%
YoY %	-34.33%	-12.42%	-19.05%	-10.00%	-18.60%	24.64%	-	-
Horiz. %	42.51%	64.73%	73.91%	91.30%	101.45%	124.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos