[TSH] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -16.1%
YoY- 135.51%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 824,112 1,071,045 1,114,498 1,177,854 1,148,472 1,017,840 987,088 -11.34%
PBT 34,140 187,452 200,137 232,914 291,712 164,485 169,173 -65.62%
Tax -6,868 -37,225 -37,144 -41,138 -59,752 -7,922 -5,153 21.13%
NP 27,272 150,227 162,993 191,776 231,960 156,563 164,020 -69.79%
-
NP to SH 25,748 138,767 149,109 175,102 208,696 150,963 160,596 -70.52%
-
Tax Rate 20.12% 19.86% 18.56% 17.66% 20.48% 4.82% 3.05% -
Total Cost 796,840 920,818 951,505 986,078 916,512 861,277 823,068 -2.13%
-
Net Worth 1,192,990 1,247,089 1,137,063 1,119,145 1,152,310 675,039 994,550 12.90%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 33,625 - - - 29,952 - -
Div Payout % - 24.23% - - - 19.84% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,192,990 1,247,089 1,137,063 1,119,145 1,152,310 675,039 994,550 12.90%
NOSH 1,341,041 1,345,005 896,808 897,038 896,460 855,779 841,698 36.45%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.31% 14.03% 14.62% 16.28% 20.20% 15.38% 16.62% -
ROE 2.16% 11.13% 13.11% 15.65% 18.11% 22.36% 16.15% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.45 79.63 124.27 131.30 128.11 118.94 117.27 -35.02%
EPS 1.92 10.31 16.63 19.52 23.28 11.58 19.08 -78.39%
DPS 0.00 2.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.8896 0.9272 1.2679 1.2476 1.2854 0.7888 1.1816 -17.25%
Adjusted Per Share Value based on latest NOSH - 897,868
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 59.64 77.51 80.66 85.24 83.11 73.66 71.43 -11.34%
EPS 1.86 10.04 10.79 12.67 15.10 10.93 11.62 -70.55%
DPS 0.00 2.43 0.00 0.00 0.00 2.17 0.00 -
NAPS 0.8634 0.9025 0.8229 0.8099 0.8339 0.4885 0.7197 12.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.27 2.31 3.49 3.71 3.16 3.01 2.42 -
P/RPS 3.69 2.90 2.81 2.83 2.47 2.53 2.06 47.54%
P/EPS 118.23 22.39 20.99 19.01 13.57 17.06 12.68 343.60%
EY 0.85 4.47 4.76 5.26 7.37 5.86 7.88 -77.37%
DY 0.00 1.08 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 2.55 2.49 2.75 2.97 2.46 3.82 2.05 15.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 24/02/15 18/11/14 26/08/14 22/05/14 25/02/14 19/11/13 -
Price 2.25 2.25 2.28 3.22 3.43 3.00 2.73 -
P/RPS 3.66 2.83 1.83 2.45 2.68 2.52 2.33 35.16%
P/EPS 117.19 21.81 13.71 16.50 14.73 17.01 14.31 306.80%
EY 0.85 4.59 7.29 6.06 6.79 5.88 6.99 -75.48%
DY 0.00 1.11 0.00 0.00 0.00 1.17 0.00 -
P/NAPS 2.53 2.43 1.80 2.58 2.67 3.80 2.31 6.25%

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