|
Market Closed -
BURSA MALAYSIA
02:26:33 24/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1.380 MYR | +3.76% |
|
+17.95% | +13.11% |
| 21/08 | Singapore Shares Rebound; TSH Resources Up 4% | MT |
| 21/08 | TSH Units to Acquire Auld Alliance Whisky Bar Assets | 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 | 1,713 | - | - |
| Change | - | -0.93% | -8.88% | 26.98% | -9.41% | 10.67% | - | - |
| Enterprise Value (EV) 1 | 2,325 | 1,662 | 1,398 | 1,703 | 1,445 | 1,458 | 1,320 | 1,175 |
| Change | - | -28.5% | -15.92% | 21.87% | -15.18% | 0.94% | -9.52% | -10.99% |
| P/E | 8.82x | 3.23x | 14.2x | 12.3x | 8.75x | 11.9x | 10.9x | 11.4x |
| PBR | 0.91x | 0.78x | 0.66x | 0.86x | 0.84x | 0.85x | 0.81x | 0.81x |
| PEG | - | 0x | -0.2x | 0.3x | 0.2x | -0.7x | 1.16x | -2.63x |
| Capitalization / Revenue | 1.25x | 1.13x | 1.26x | 1.68x | 1.46x | 1.63x | 1.57x | 1.59x |
| EV / Revenue | 1.96x | 1.27x | 1.31x | 1.67x | 1.36x | 1.38x | 1.21x | 1.09x |
| EV / EBITDA | 6.38x | 4.88x | 4.74x | 4.83x | 3.58x | 4.51x | 4.02x | 3.52x |
| EV / EBIT | 9.19x | 6.96x | 7.23x | 7.6x | 4.92x | 6.32x | 5.28x | 5.03x |
| EV / FCF | 6.67x | 11.5x | 8.31x | 9.14x | 5.81x | 6.22x | 5.93x | 5.07x |
| FCF Yield | 15% | 8.69% | 12% | 10.9% | 17.2% | 16.1% | 16.9% | 19.7% |
| 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% | 3.05% | 3.14% | 3.57% |
| 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 | 323.3 | 328.3 | 333.3 |
| 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 | 1.380 | 1.380 | 1.380 |
| Nbr of stocks (in thousands) | 13,80,174 | 13,80,174 | 13,80,174 | 13,67,007 | 12,68,857 | 12,41,415 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 27/02/25 | 25/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.88x | 1.38x | 4.51x | 3.05% | 42Cr | |
| 31.94x | 1x | 11.05x | 0.83% | 1.35TCr | |
| 9.67x | 1.12x | 9.36x | 4.37% | 586.6Cr | |
| 30.46x | 1.89x | 14.43x | 1.3% | 358.67Cr | |
| 13.12x | 1.44x | 6.81x | 1.91% | 288.03Cr | |
| 15.1x | 0.87x | 9.29x | - | 207.66Cr | |
| 11.79x | 1.78x | 5.87x | 5.46% | 151.91Cr | |
| 53.83x | 0.82x | 12.16x | 1.53% | 152.24Cr | |
| Average | 22.22x | 1.29x | 9.19x | 2.64% | 392.43Cr | |
| Weighted average by Cap. | 24.59x | 1.19x | 10.33x | 2.01% |
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
