[TSH] YoY TTM Result on 30-Jun-2016 [#2] | Financial Results | I3investor

[TSH] YoY TTM 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- 11.8%

YoY- -178.02%

Quarter Report

TSH Q2-2016.pdf

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
TTM Result
Revenue	840,866	985,833	1,004,492	802,091	894,304	1,086,930	997,130	-2.79%
YoY %	-14.71%	-1.86%	25.23%	-10.31%	-17.72%	9.01%	-	-
Horiz. %	84.33%	98.87%	100.74%	80.44%	89.69%	109.01%	100.00%	-
PBT	62,279	147,414	161,257	60,375	105,885	230,168	107,446	-8.68%
YoY %	-57.75%	-8.58%	167.09%	-42.98%	-54.00%	114.22%	-	-
Horiz. %	57.96%	137.20%	150.08%	56.19%	98.55%	214.22%	100.00%	-
Tax	-18,583	-48,030	-96,766	-107,914	-36,757	-17,774	-18,065	0.47%
YoY %	61.31%	50.36%	10.33%	-193.59%	-106.80%	1.61%	-	-
Horiz. %	102.87%	265.87%	535.65%	597.37%	203.47%	98.39%	100.00%	-
NP	43,696	99,384	64,491	-47,539	69,128	212,394	89,381	-11.23%
YoY %	-56.03%	54.11%	235.66%	-168.77%	-67.45%	137.63%	-	-
Horiz. %	48.89%	111.19%	72.15%	-53.19%	77.34%	237.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,759	74,252	49,608	-50,507	64,737	201,340	84,523	-12.56%
YoY %	-49.15%	49.68%	198.22%	-178.02%	-67.85%	138.21%	-	-
Horiz. %	44.67%	87.85%	58.69%	-59.76%	76.59%	238.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.84%	32.58%	60.01%	178.74%	34.71%	7.72%	16.81%	-
YoY %	-8.41%	-45.71%	-66.43%	414.95%	349.61%	-54.07%	-	-
Horiz. %	177.51%	193.81%	356.99%	1,063.30%	206.48%	45.93%	100.00%	-
Total Cost	797,170	886,449	940,001	849,630	825,176	874,536	907,749	-2.14%
YoY %	-10.07%	-5.70%	10.64%	2.96%	-5.64%	-3.66%	-	-
Horiz. %	87.82%	97.65%	103.55%	93.60%	90.90%	96.34%	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	1,360,960	1,165,621	897,868	924,083	7.25%
YoY %	9.70%	-15.10%	11.02%	16.76%	29.82%	-2.84%	-	-
Horiz. %	152.29%	138.83%	163.51%	147.28%	126.14%	97.16%	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	13,817	27,635	26,908	26,913	33,475	31,395	20,861	-6.63%
YoY %	-50.00%	2.70%	-0.02%	-19.60%	6.63%	50.50%	-	-
Horiz. %	66.23%	132.47%	128.99%	129.01%	160.47%	150.50%	100.00%	-
Div Payout %	36.60%	37.22%	54.24%	0.00%	51.71%	15.59%	24.68%	-
YoY %	-1.67%	-31.38%	0.00%	0.00%	231.69%	-36.83%	-	-
Horiz. %	148.30%	150.81%	219.77%	0.00%	209.52%	63.17%	100.00%	-

	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	1,360,960	1,165,621	897,868	924,083	7.25%
YoY %	9.70%	-15.10%	11.02%	16.76%	29.82%	-2.84%	-	-
Horiz. %	152.29%	138.83%	163.51%	147.28%	126.14%	97.16%	100.00%	-
NOSH	1,381,802	1,381,802	1,354,671	1,343,495	1,336,415	897,868	833,333	8.78%
YoY %	0.00%	2.00%	0.83%	0.53%	48.84%	7.74%	-	-
Horiz. %	165.82%	165.82%	162.56%	161.22%	160.37%	107.74%	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	5.20%	10.08%	6.42%	-5.93%	7.73%	19.54%	8.96%	-
YoY %	-48.41%	57.01%	208.26%	-176.71%	-60.44%	118.08%	-	-
Horiz. %	58.04%	112.50%	71.65%	-66.18%	86.27%	218.08%	100.00%	-
ROE	2.68%	5.79%	3.28%	-3.71%	5.55%	22.42%	9.15%	-
YoY %	-53.71%	76.52%	188.41%	-166.85%	-75.25%	145.03%	-	-
Horiz. %	29.29%	63.28%	35.85%	-40.55%	60.66%	245.03%	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	60.86	71.34	74.15	59.70	66.92	121.06	119.66	-10.65%
YoY %	-14.69%	-3.79%	24.20%	-10.79%	-44.72%	1.17%	-	-
Horiz. %	50.86%	59.62%	61.97%	49.89%	55.93%	101.17%	100.00%	-
EPS	2.73	5.37	3.66	-3.76	4.84	22.42	10.14	-19.63%
YoY %	-49.16%	46.72%	197.34%	-177.69%	-78.41%	121.10%	-	-
Horiz. %	26.92%	52.96%	36.09%	-37.08%	47.73%	221.10%	100.00%	-
DPS	1.00	2.00	2.00	2.00	2.50	3.50	2.50	-14.15%
YoY %	-50.00%	0.00%	0.00%	-20.00%	-28.57%	40.00%	-	-
Horiz. %	40.00%	80.00%	80.00%	80.00%	100.00%	140.00%	100.00%	-
NAPS	1.0185	0.9284	1.1154	1.013	0.8722	1.00	1.1089	-1.40%
YoY %	9.70%	-16.77%	10.11%	16.14%	-12.78%	-9.82%	-	-
Horiz. %	91.85%	83.72%	100.59%	91.35%	78.65%	90.18%	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	60.85	71.34	72.69	58.05	64.72	78.66	72.16	-2.79%
YoY %	-14.70%	-1.86%	25.22%	-10.31%	-17.72%	9.01%	-	-
Horiz. %	84.33%	98.86%	100.73%	80.45%	89.69%	109.01%	100.00%	-
EPS	2.73	5.37	3.59	-3.66	4.68	14.57	6.12	-12.58%
YoY %	-49.16%	49.58%	198.09%	-178.21%	-67.88%	138.07%	-	-
Horiz. %	44.61%	87.75%	58.66%	-59.80%	76.47%	238.07%	100.00%	-
DPS	1.00	2.00	1.95	1.95	2.42	2.27	1.51	-6.63%
YoY %	-50.00%	2.56%	0.00%	-19.42%	6.61%	50.33%	-	-
Horiz. %	66.23%	132.45%	129.14%	129.14%	160.26%	150.33%	100.00%	-
NAPS	1.0185	0.9284	1.0935	0.9849	0.8436	0.6498	0.6688	7.25%
YoY %	9.70%	-15.10%	11.03%	16.75%	29.82%	-2.84%	-	-
Horiz. %	152.29%	138.82%	163.50%	147.26%	126.14%	97.16%	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	1.48	1.61	2.36	3.10	3.33	3.06	2.01	-4.97%
YoY %	-8.07%	-31.78%	-23.87%	-6.91%	8.82%	52.24%	-	-
Horiz. %	73.63%	80.10%	117.41%	154.23%	165.67%	152.24%	100.00%	-
P/EPS	32.93	21.40	47.79	-49.21	46.04	16.54	23.66	5.66%
YoY %	53.88%	-55.22%	197.11%	-206.89%	178.36%	-30.09%	-	-
Horiz. %	139.18%	90.45%	201.99%	-207.99%	194.59%	69.91%	100.00%	-
EY	3.04	4.67	2.09	-2.03	2.17	6.04	4.23	-5.35%
YoY %	-34.90%	123.44%	202.96%	-193.55%	-64.07%	42.79%	-	-
Horiz. %	71.87%	110.40%	49.41%	-47.99%	51.30%	142.79%	100.00%	-
DY	1.11	1.74	1.14	1.08	1.12	0.94	1.04	1.09%
YoY %	-36.21%	52.63%	5.56%	-3.57%	19.15%	-9.62%	-	-
Horiz. %	106.73%	167.31%	109.62%	103.85%	107.69%	90.38%	100.00%	-
P/NAPS	0.88	1.24	1.57	1.83	2.56	3.71	2.16	-13.89%
YoY %	-29.03%	-21.02%	-14.21%	-28.52%	-31.00%	71.76%	-	-
Horiz. %	40.74%	57.41%	72.69%	84.72%	118.52%	171.76%	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	1.47	1.74	2.31	3.20	2.73	2.66	1.91	-4.26%
YoY %	-15.52%	-24.68%	-27.81%	17.22%	2.63%	39.27%	-	-
Horiz. %	76.96%	91.10%	120.94%	167.54%	142.93%	139.27%	100.00%	-
P/EPS	32.75	23.08	46.70	-50.81	37.78	14.36	22.58	6.39%
YoY %	41.90%	-50.58%	191.91%	-234.49%	163.09%	-36.40%	-	-
Horiz. %	145.04%	102.21%	206.82%	-225.02%	167.32%	63.60%	100.00%	-
EY	3.05	4.33	2.14	-1.97	2.65	6.96	4.43	-6.02%
YoY %	-29.56%	102.34%	208.63%	-174.34%	-61.93%	57.11%	-	-
Horiz. %	68.85%	97.74%	48.31%	-44.47%	59.82%	157.11%	100.00%	-
DY	1.12	1.61	1.17	1.05	1.37	1.09	1.09	0.45%
YoY %	-30.43%	37.61%	11.43%	-23.36%	25.69%	0.00%	-	-
Horiz. %	102.75%	147.71%	107.34%	96.33%	125.69%	100.00%	100.00%	-
P/NAPS	0.88	1.34	1.53	1.89	2.10	3.22	2.07	-13.28%
YoY %	-34.33%	-12.42%	-19.05%	-10.00%	-34.78%	55.56%	-	-
Horiz. %	42.51%	64.73%	73.91%	91.30%	101.45%	155.56%	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

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:35:00

EMA 5

5 Mins

SELL

2024-05-09 16:30:00

EMA 5

5 Mins

BUY

2024-05-09 16:30:00

ADX

5 Mins

BUY

2024-05-09 16:00:00

ADX

10 Mins

SELL

2024-05-09 15:40:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Impending huge public sector pay hike gets economists thinking about where the money is coming from

2

RHB Investment Research Reports

Technology, Property, and Construction - Penang- Silicon Hub of ASEAN

3

CEO Morning Brief

Market Cap of Top 100 Bursa Companies Up RM175b Year to Date, More Upside Expected

4

save malaysia!

DarSa Fried Chicken in catch-22 situation as netizens unconvinced by its “Type C” racial slur apology

5

AmInvest Research Reports

TRANSPORTATION & LOGISTICS - Our View on of Air Asia’s Restructuring

6

Initial Public Offering (IPO)

IPO - Kawan Renergy Berhad (Part 1)

7

Follow Kim's Stockwatch!

THIS ANOTHER GEMS READY TO SKYROCKET!!! - MAJOR DEVELOPER IN PENANG

8

save malaysia!

CTOS rises to near two-month high; analysts see stronger quarters ahead

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

307

3

HONG LEONG INDUSTRIES BHD

305

4

MALAYSIAN PACIFIC INDUSTRIES

304

5

MY E.G. SERVICES BHD

302

6

VSTECS BERHAD

254

7

YTL POWER INTERNATIONAL BHD

237

8

PUBLIC BANK BHD

195

9

DAGANG NEXCHANGE BERHAD

178

10

SNS NETWORK TECHNOLOGY BERHAD

177

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....