[TSH] YoY Cumulative 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- -84.36%
YoY- -39.07%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 198,717 257,388 207,593 226,136 228,501 202,276 206,028 -0.59%
PBT 21,023 21,393 16,535 28,310 43,172 64,387 8,535 16.19%
Tax 5,425 -13,441 -2,841 -9,700 -8,300 -7,272 -1,717 -
NP 26,448 7,952 13,694 18,610 34,872 57,115 6,818 25.32%
-
NP to SH 20,783 2,254 13,544 17,826 29,256 54,724 6,437 21.55%
-
Tax Rate -25.81% 62.83% 17.18% 34.26% 19.23% 11.29% 20.12% -
Total Cost 172,269 249,436 193,899 207,526 193,629 145,161 199,210 -2.39%
-
Net Worth 1,469,057 1,265,067 1,378,482 1,297,509 1,347,222 1,321,040 1,192,990 3.52%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,469,057 1,265,067 1,378,482 1,297,509 1,347,222 1,321,040 1,192,990 3.52%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,347,222 1,344,569 1,341,041 0.49%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.31% 3.09% 6.60% 8.23% 15.26% 28.24% 3.31% -
ROE 1.41% 0.18% 0.98% 1.37% 2.17% 4.14% 0.54% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.40 18.65 15.02 16.37 16.96 15.04 15.36 -1.06%
EPS 1.51 0.16 0.98 1.29 2.17 4.07 0.48 21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0644 0.9166 0.9976 0.939 1.00 0.9825 0.8896 3.03%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.38 18.63 15.02 16.37 16.54 14.64 14.91 -0.60%
EPS 1.50 0.16 0.98 1.29 2.12 3.96 0.47 21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0631 0.9155 0.9976 0.939 0.975 0.956 0.8634 3.52%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.05 0.655 1.05 1.45 1.87 2.14 2.27 -
P/RPS 7.29 3.51 6.99 8.86 11.03 14.23 14.78 -11.10%
P/EPS 69.73 401.07 107.12 112.40 86.11 52.58 472.92 -27.29%
EY 1.43 0.25 0.93 0.89 1.16 1.90 0.21 37.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.71 1.05 1.54 1.87 2.18 2.55 -14.57%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 21/05/20 27/05/19 23/05/18 24/05/17 25/05/16 20/05/15 -
Price 1.20 0.90 0.90 1.23 1.78 1.90 2.25 -
P/RPS 8.33 4.83 5.99 7.52 10.49 12.63 14.65 -8.97%
P/EPS 79.69 551.09 91.82 95.34 81.97 46.68 468.75 -25.55%
EY 1.25 0.18 1.09 1.05 1.22 2.14 0.21 34.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.98 0.90 1.31 1.78 1.93 2.53 -12.55%

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