[TSH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.39%
YoY- -51.24%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,039,676 1,122,456 983,654 1,022,460 1,012,724 909,512 1,134,203 -5.64%
PBT 101,544 104,832 99,998 86,862 86,648 92,216 161,919 -26.75%
Tax -21,432 -19,288 -15,577 -15,292 -16,456 -20,448 -32,390 -24.08%
NP 80,112 85,544 84,421 71,570 70,192 71,768 129,529 -27.42%
-
NP to SH 74,350 79,700 77,027 61,368 59,358 60,216 118,456 -26.71%
-
Tax Rate 21.11% 18.40% 15.58% 17.60% 18.99% 22.17% 20.00% -
Total Cost 959,564 1,036,912 899,233 950,889 942,532 837,744 1,004,674 -3.01%
-
Net Worth 924,290 905,461 873,903 852,096 870,037 849,978 849,494 5.79%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 20,605 - - - - -
Div Payout % - - 26.75% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 924,290 905,461 873,903 852,096 870,037 849,978 849,494 5.79%
NOSH 833,520 833,681 824,204 820,427 819,861 818,152 818,316 1.23%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.71% 7.62% 8.58% 7.00% 6.93% 7.89% 11.42% -
ROE 8.04% 8.80% 8.81% 7.20% 6.82% 7.08% 13.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 124.73 134.64 119.35 124.63 123.52 111.17 138.60 -6.79%
EPS 8.92 9.56 9.34 7.48 7.24 7.36 14.48 -27.62%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.1089 1.0861 1.0603 1.0386 1.0612 1.0389 1.0381 4.50%
Adjusted Per Share Value based on latest NOSH - 825,606
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.24 81.23 71.19 73.99 73.29 65.82 82.08 -5.64%
EPS 5.38 5.77 5.57 4.44 4.30 4.36 8.57 -26.70%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
NAPS 0.6689 0.6553 0.6324 0.6167 0.6296 0.6151 0.6148 5.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.40 2.19 2.17 2.20 2.46 2.29 1.90 -
P/RPS 1.92 1.63 1.82 1.77 1.99 2.06 1.37 25.25%
P/EPS 26.91 22.91 23.22 29.41 33.98 31.11 13.13 61.41%
EY 3.72 4.37 4.31 3.40 2.94 3.21 7.62 -38.02%
DY 0.00 0.00 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.02 2.05 2.12 2.32 2.20 1.83 11.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 -
Price 2.29 2.21 2.10 2.24 2.59 2.12 2.15 -
P/RPS 1.84 1.64 1.76 1.80 2.10 1.91 1.55 12.12%
P/EPS 25.67 23.12 22.47 29.95 35.77 28.80 14.85 44.08%
EY 3.90 4.33 4.45 3.34 2.80 3.47 6.73 -30.51%
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.03 1.98 2.16 2.44 2.04 2.07 0.00%

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