|
Market Closed -
BURSA MALAYSIA
04:51:36 2026-10-13 EDT
|
5-day change | 1st Jan Change | ||
| 1.180 MYR | 0.00% |
|
-2.48% | -3.28% |
| 06:54am | TA Securities Holdings Upgrades TSH Resources to Buy From Sell; Price Target is MYR1.34 | MT |
| 09-28 | Hong Leong Downgrades TSH Resources to Hold from Buy; Price Target is MYR1.42 | MT |
Company Valuation: TSH Resources
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,491 | 1,477 | 1,346 | 1,709 | 1,548 | 1,450 | - | - |
| Change | - | -0.93% | -8.88% | 26.98% | -9.41% | -6.35% | - | - |
| Enterprise Value (EV) 1 | 2,325 | 1,662 | 1,398 | 1,703 | 1,445 | 1,195 | 1,056 | 911.1 |
| Change | - | -28.5% | -15.92% | 21.87% | -15.18% | -17.3% | -11.62% | -13.73% |
| P/E | 8.82x | 3.23x | 14.2x | 12.3x | 8.75x | 10.2x | 9.29x | 9.71x |
| PBR | 0.91x | 0.78x | 0.66x | 0.86x | 0.84x | 0.72x | 0.7x | 0.69x |
| PEG | - | 0x | -0.2x | 0.3x | 0.2x | -0.6x | 0.99x | -2.24x |
| Capitalization / Revenue | 1.25x | 1.13x | 1.26x | 1.68x | 1.46x | 1.38x | 1.33x | 1.34x |
| EV / Revenue | 1.96x | 1.27x | 1.31x | 1.67x | 1.36x | 1.13x | 0.97x | 0.84x |
| EV / EBITDA | 6.38x | 4.88x | 4.74x | 4.83x | 3.58x | 3.64x | 3.17x | 2.68x |
| EV / EBIT | 9.19x | 6.96x | 7.23x | 7.6x | 4.92x | 5.18x | 4.23x | 3.9x |
| EV / FCF | 6.67x | 11.5x | 8.31x | 9.14x | 5.81x | 5.1x | 4.74x | 3.93x |
| FCF Yield | 15% | 8.69% | 12% | 10.9% | 17.2% | 19.6% | 21.1% | 25.4% |
| Dividend per Share 2 | - | 0.105 | 0.025 | 0.025 | 0.05 | 0.0421 | 0.0434 | 0.0492 |
| Rate of return | - | 9.81% | 2.56% | 2% | 4.1% | 3.57% | 3.68% | 4.17% |
| EPS 2 | 0.1225 | 0.3315 | 0.0688 | 0.1019 | 0.1395 | 0.1161 | 0.127 | 0.1215 |
| Distribution rate | - | 31.7% | 36.3% | 24.5% | 35.8% | 36.3% | 34.2% | 40.5% |
| Net sales 1 | 1,189 | 1,308 | 1,067 | 1,020 | 1,062 | 1,053 | 1,088 | 1,080 |
| EBITDA 1 | 364.1 | 341 | 294.6 | 352.4 | 403.2 | 328.4 | 333.5 | 339.7 |
| EBIT 1 | 253 | 239 | 193.4 | 224.2 | 293.9 | 230.8 | 249.9 | 233.4 |
| Net income 1 | 169 | 457.5 | 94.96 | 140.5 | 182.9 | 148.9 | 163.2 | 157.1 |
| Net Debt 1 | 834.2 | 185.5 | 51.98 | -5.421 | -103.2 | -254.8 | -393.6 | -538.6 |
| Reference price 2 | 1.080 | 1.070 | 0.975 | 1.250 | 1.220 | 1.180 | 1.180 | 1.180 |
| Nbr of stocks (in thousands) | 1,380,174 | 1,380,174 | 1,380,174 | 1,367,007 | 1,268,857 | 1,228,565 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/27/25 | 2/25/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.16x | 1.13x | 3.64x | 3.57% | 355M | |
| -155.52x | 2.05x | 18.44x | 0.14% | 35.1B | |
| -32.54x | 1.18x | 69x | -.--% | 15.05B | |
| 18.51x | 0.5x | 9.67x | 2.82% | 10.85B | |
| 8.79x | 1.09x | 9.04x | 4.82% | 5.12B | |
| 12.03x | 0.34x | 4.67x | 1.59% | 4.8B | |
| -16.11x | 0.67x | 17.68x | 0.12% | 4.58B | |
| -20.71x | - | - | - | 3.99B | |
| 17.93x | - | - | 3.93% | 3.38B | |
| Average | -17.50x | 1.00x | 18.88x | 2.12% | 9.25B | |
| Weighted average by Cap. | -68.94x | 1.40x | 25.59x | 1.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9059 Stock
- Valuation TSH Resources
Select your edition
All financial news and data tailored to specific country editions
