[TSH] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -38.48%
YoY- -64.42%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,102,990 935,908 787,302 918,116 1,093,462 829,492 824,372 4.96%
PBT 207,386 98,894 53,412 91,514 180,868 162,212 115,698 10.20%
Tax -58,090 -40,402 -14,926 -37,362 -40,394 -17,242 -86,122 -6.34%
NP 149,296 58,492 38,486 54,152 140,474 144,970 29,576 30.94%
-
NP to SH 120,998 44,144 39,186 43,868 123,294 137,120 27,038 28.34%
-
Tax Rate 28.01% 40.85% 27.95% 40.83% 22.33% 10.63% 74.44% -
Total Cost 953,694 877,416 748,816 863,964 952,988 684,522 794,796 3.08%
-
Net Worth 1,493,348 1,494,176 1,407,307 1,282,862 1,510,999 1,361,789 1,179,127 4.01%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,493,348 1,494,176 1,407,307 1,282,862 1,510,999 1,361,789 1,179,127 4.01%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,356,802 1,344,313 1,351,900 0.36%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.54% 6.25% 4.89% 5.90% 12.85% 17.48% 3.59% -
ROE 8.10% 2.95% 2.78% 3.42% 8.16% 10.07% 2.29% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 79.92 67.81 56.98 66.44 80.72 61.70 60.98 4.60%
EPS 8.76 3.20 2.84 3.18 9.14 10.20 2.00 27.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.082 1.0826 1.0185 0.9284 1.1154 1.013 0.8722 3.65%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 79.82 67.73 56.98 66.44 79.13 60.03 59.66 4.96%
EPS 8.76 3.19 2.84 3.17 8.92 9.92 1.96 28.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0807 1.0813 1.0185 0.9284 1.0935 0.9855 0.8533 4.01%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.02 0.84 0.90 1.15 1.75 1.85 2.23 -
P/RPS 1.28 1.24 1.58 1.73 2.17 3.00 3.66 -16.04%
P/EPS 11.63 26.26 31.74 36.22 19.23 18.14 111.50 -31.36%
EY 8.59 3.81 3.15 2.76 5.20 5.51 0.90 45.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.88 1.24 1.57 1.83 2.56 -15.36%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 19/08/20 22/08/19 23/08/18 24/08/17 29/08/16 25/08/15 -
Price 1.08 1.03 0.895 1.24 1.71 1.91 1.83 -
P/RPS 1.35 1.52 1.57 1.87 2.12 3.10 3.00 -12.45%
P/EPS 12.32 32.20 31.56 39.06 18.79 18.73 91.50 -28.38%
EY 8.12 3.11 3.17 2.56 5.32 5.34 1.09 39.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.88 1.34 1.53 1.89 2.10 -11.62%

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