[TSH] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 45.75%
YoY- -161.55%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 887,730 1,011,142 898,529 795,779 989,955 1,024,345 1,036,890 -2.55%
PBT 69,555 171,489 92,365 70,007 123,059 211,205 103,152 -6.35%
Tax -22,942 -49,195 -47,549 -124,949 -24,004 -18,037 -15,287 6.99%
NP 46,613 122,294 44,816 -54,942 99,055 193,168 87,865 -10.02%
-
NP to SH 35,817 97,844 32,407 -57,262 93,031 183,213 81,898 -12.87%
-
Tax Rate 32.98% 28.69% 51.48% 178.48% 19.51% 8.54% 14.82% -
Total Cost 841,117 888,848 853,713 850,721 890,900 831,177 949,025 -1.99%
-
Net Worth 1,378,482 1,297,509 1,347,222 1,321,040 1,192,990 896,460 905,461 7.25%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 13,817 27,635 - 26,913 33,475 31,395 20,861 -6.63%
Div Payout % 38.58% 28.24% - 0.00% 35.98% 17.14% 25.47% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,378,482 1,297,509 1,347,222 1,321,040 1,192,990 896,460 905,461 7.25%
NOSH 1,381,802 1,381,802 1,347,222 1,344,569 1,341,041 896,460 833,681 8.78%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.25% 12.09% 4.99% -6.90% 10.01% 18.86% 8.47% -
ROE 2.60% 7.54% 2.41% -4.33% 7.80% 20.44% 9.04% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 64.24 73.18 66.69 59.18 73.82 114.27 124.37 -10.42%
EPS 2.59 7.08 2.41 -4.26 6.94 20.44 9.82 -19.91%
DPS 1.00 2.00 0.00 2.00 2.50 3.50 2.50 -14.15%
NAPS 0.9976 0.939 1.00 0.9825 0.8896 1.00 1.0861 -1.40%
Adjusted Per Share Value based on latest NOSH - 1,344,569
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 64.24 73.18 65.03 57.59 71.64 74.13 75.04 -2.55%
EPS 2.59 7.08 2.35 -4.14 6.73 13.26 5.93 -12.88%
DPS 1.00 2.00 0.00 1.95 2.42 2.27 1.51 -6.63%
NAPS 0.9976 0.939 0.975 0.956 0.8634 0.6488 0.6553 7.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.05 1.45 1.87 2.14 2.27 3.16 2.19 -
P/RPS 1.63 1.98 2.80 3.62 3.08 2.77 1.76 -1.27%
P/EPS 40.51 20.48 77.74 -50.25 32.72 15.46 22.29 10.46%
EY 2.47 4.88 1.29 -1.99 3.06 6.47 4.49 -9.47%
DY 0.95 1.38 0.00 0.93 1.10 1.11 1.14 -2.99%
P/NAPS 1.05 1.54 1.87 2.18 2.55 3.16 2.02 -10.32%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 23/05/18 24/05/17 25/05/16 20/05/15 22/05/14 20/05/13 -
Price 0.90 1.23 1.78 1.90 2.25 3.43 2.21 -
P/RPS 1.40 1.68 2.67 3.21 3.05 3.00 1.78 -3.92%
P/EPS 34.72 17.37 74.00 -44.61 32.43 16.78 22.50 7.49%
EY 2.88 5.76 1.35 -2.24 3.08 5.96 4.45 -6.99%
DY 1.11 1.63 0.00 1.05 1.11 1.02 1.13 -0.29%
P/NAPS 0.90 1.31 1.78 1.93 2.53 3.43 2.03 -12.67%

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