[TSH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -49.17%
YoY- -37.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 983,654 1,022,460 1,012,724 909,512 1,134,203 1,140,925 1,165,092 -10.62%
PBT 99,998 86,862 86,648 92,216 161,919 176,409 170,546 -29.83%
Tax -15,577 -15,292 -16,456 -20,448 -32,390 -36,152 -36,260 -42.92%
NP 84,421 71,570 70,192 71,768 129,529 140,257 134,286 -26.51%
-
NP to SH 77,027 61,368 59,358 60,216 118,456 125,852 119,836 -25.42%
-
Tax Rate 15.58% 17.60% 18.99% 22.17% 20.00% 20.49% 21.26% -
Total Cost 899,233 950,889 942,532 837,744 1,004,674 1,000,668 1,030,806 -8.66%
-
Net Worth 873,903 852,096 870,037 849,978 849,494 842,208 826,138 3.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,605 - - - - - - -
Div Payout % 26.75% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 873,903 852,096 870,037 849,978 849,494 842,208 826,138 3.80%
NOSH 824,204 820,427 819,861 818,152 818,316 409,674 410,116 58.91%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.58% 7.00% 6.93% 7.89% 11.42% 12.29% 11.53% -
ROE 8.81% 7.20% 6.82% 7.08% 13.94% 14.94% 14.51% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.35 124.63 123.52 111.17 138.60 278.50 284.09 -43.75%
EPS 9.34 7.48 7.24 7.36 14.48 30.72 29.22 -53.08%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0603 1.0386 1.0612 1.0389 1.0381 2.0558 2.0144 -34.68%
Adjusted Per Share Value based on latest NOSH - 818,152
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.19 73.99 73.29 65.82 82.08 82.57 84.32 -10.62%
EPS 5.57 4.44 4.30 4.36 8.57 9.11 8.67 -25.44%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6324 0.6167 0.6296 0.6151 0.6148 0.6095 0.5979 3.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.17 2.20 2.46 2.29 1.90 1.50 1.59 -
P/RPS 1.82 1.77 1.99 2.06 1.37 0.54 0.56 118.62%
P/EPS 23.22 29.41 33.98 31.11 13.13 4.88 5.44 161.97%
EY 4.31 3.40 2.94 3.21 7.62 20.48 18.38 -61.80%
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.12 2.32 2.20 1.83 0.73 0.79 88.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 -
Price 2.10 2.24 2.59 2.12 2.15 1.80 1.58 -
P/RPS 1.76 1.80 2.10 1.91 1.55 0.65 0.56 113.81%
P/EPS 22.47 29.95 35.77 28.80 14.85 5.86 5.41 157.27%
EY 4.45 3.34 2.80 3.47 6.73 17.07 18.49 -61.14%
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.16 2.44 2.04 2.07 0.88 0.78 85.56%

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