[TSH] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 16.17%
YoY- 329.72%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 597,456 684,814 803,553 628,005 593,569 835,874 740,316 -3.50%
PBT 41,748 69,855 143,187 103,534 -27,332 150,103 126,880 -16.90%
Tax -14,736 -29,744 -33,959 -17,151 -7,362 -27,858 -3,865 24.97%
NP 27,012 40,111 109,228 86,383 -34,694 122,245 123,015 -22.31%
-
NP to SH 25,626 30,052 92,341 79,648 -34,672 111,832 120,447 -22.72%
-
Tax Rate 35.30% 42.58% 23.72% 16.57% - 18.56% 3.05% -
Total Cost 570,444 644,703 694,325 541,622 628,263 713,629 617,301 -1.30%
-
Net Worth 1,422,403 1,262,135 1,529,858 1,433,529 1,202,903 1,137,063 994,550 6.14%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,422,403 1,262,135 1,529,858 1,433,529 1,202,903 1,137,063 994,550 6.14%
NOSH 1,381,802 1,381,802 1,381,802 1,345,405 1,343,876 896,808 841,698 8.60%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.52% 5.86% 13.59% 13.76% -5.84% 14.62% 16.62% -
ROE 1.80% 2.38% 6.04% 5.56% -2.88% 9.84% 12.11% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 43.27 49.56 58.43 46.68 44.17 93.21 87.96 -11.14%
EPS 1.86 2.17 6.80 5.92 -2.58 12.47 14.31 -28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0302 0.9134 1.1124 1.0655 0.8951 1.2679 1.1816 -2.25%
Adjusted Per Share Value based on latest NOSH - 1,352,073
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 43.24 49.56 58.15 45.45 42.96 60.49 53.58 -3.50%
EPS 1.85 2.17 6.68 5.76 -2.51 8.09 8.72 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0294 0.9134 1.1071 1.0374 0.8705 0.8229 0.7197 6.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.895 1.13 1.65 1.91 1.93 3.49 2.42 -
P/RPS 2.07 2.28 2.82 4.09 4.37 3.74 2.75 -4.62%
P/EPS 48.22 51.96 24.57 32.26 -74.81 27.99 16.91 19.07%
EY 2.07 1.92 4.07 3.10 -1.34 3.57 5.91 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.24 1.48 1.79 2.16 2.75 2.05 -13.30%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 29/11/18 22/11/17 30/11/16 18/11/15 18/11/14 19/11/13 -
Price 1.16 1.00 1.64 1.92 2.01 2.28 2.73 -
P/RPS 2.68 2.02 2.81 4.11 4.55 2.45 3.10 -2.39%
P/EPS 62.50 45.98 24.43 32.43 -77.91 18.28 19.08 21.85%
EY 1.60 2.17 4.09 3.08 -1.28 5.47 5.24 -17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.09 1.47 1.80 2.25 1.80 2.31 -11.22%

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