[TSH] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.71%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,148,472 1,017,840 987,088 1,039,676 1,122,456 983,654 1,022,460 8.06%
PBT 291,712 164,485 169,173 101,544 104,832 99,998 86,862 124.42%
Tax -59,752 -7,922 -5,153 -21,432 -19,288 -15,577 -15,292 148.28%
NP 231,960 156,563 164,020 80,112 85,544 84,421 71,570 119.16%
-
NP to SH 208,696 150,963 160,596 74,350 79,700 77,027 61,368 126.31%
-
Tax Rate 20.48% 4.82% 3.05% 21.11% 18.40% 15.58% 17.60% -
Total Cost 916,512 861,277 823,068 959,564 1,036,912 899,233 950,889 -2.42%
-
Net Worth 1,152,310 675,039 994,550 924,290 905,461 873,903 852,096 22.31%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 29,952 - - - 20,605 - -
Div Payout % - 19.84% - - - 26.75% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,152,310 675,039 994,550 924,290 905,461 873,903 852,096 22.31%
NOSH 896,460 855,779 841,698 833,520 833,681 824,204 820,427 6.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.20% 15.38% 16.62% 7.71% 7.62% 8.58% 7.00% -
ROE 18.11% 22.36% 16.15% 8.04% 8.80% 8.81% 7.20% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 128.11 118.94 117.27 124.73 134.64 119.35 124.63 1.85%
EPS 23.28 11.58 19.08 8.92 9.56 9.34 7.48 113.31%
DPS 0.00 3.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.2854 0.7888 1.1816 1.1089 1.0861 1.0603 1.0386 15.28%
Adjusted Per Share Value based on latest NOSH - 833,333
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 83.11 73.66 71.43 75.24 81.23 71.19 73.99 8.06%
EPS 15.10 10.93 11.62 5.38 5.77 5.57 4.44 126.31%
DPS 0.00 2.17 0.00 0.00 0.00 1.49 0.00 -
NAPS 0.8339 0.4885 0.7197 0.6689 0.6553 0.6324 0.6167 22.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.16 3.01 2.42 2.40 2.19 2.17 2.20 -
P/RPS 2.47 2.53 2.06 1.92 1.63 1.82 1.77 24.90%
P/EPS 13.57 17.06 12.68 26.91 22.91 23.22 29.41 -40.31%
EY 7.37 5.86 7.88 3.72 4.37 4.31 3.40 67.57%
DY 0.00 1.16 0.00 0.00 0.00 1.15 0.00 -
P/NAPS 2.46 3.82 2.05 2.16 2.02 2.05 2.12 10.43%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 -
Price 3.43 3.00 2.73 2.29 2.21 2.10 2.24 -
P/RPS 2.68 2.52 2.33 1.84 1.64 1.76 1.80 30.42%
P/EPS 14.73 17.01 14.31 25.67 23.12 22.47 29.95 -37.71%
EY 6.79 5.88 6.99 3.90 4.33 4.45 3.34 60.54%
DY 0.00 1.17 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 2.67 3.80 2.31 2.07 2.03 1.98 2.16 15.19%

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