[TSH] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 97.15%
YoY- -50.47%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 280,614 983,654 766,845 506,362 227,378 1,134,203 855,694 -52.41%
PBT 26,208 99,998 65,147 43,324 23,054 161,919 132,307 -65.98%
Tax -4,822 -15,577 -11,469 -8,228 -5,112 -32,390 -27,114 -68.34%
NP 21,386 84,421 53,678 35,096 17,942 129,529 105,193 -65.39%
-
NP to SH 19,925 77,027 46,026 29,679 15,054 118,456 94,389 -64.51%
-
Tax Rate 18.40% 15.58% 17.60% 18.99% 22.17% 20.00% 20.49% -
Total Cost 259,228 899,233 713,167 471,266 209,436 1,004,674 750,501 -50.73%
-
Net Worth 905,461 873,903 852,096 870,037 849,978 849,494 842,208 4.94%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 20,605 - - - - - -
Div Payout % - 26.75% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 905,461 873,903 852,096 870,037 849,978 849,494 842,208 4.94%
NOSH 833,681 824,204 820,427 819,861 818,152 818,316 409,674 60.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.62% 8.58% 7.00% 6.93% 7.89% 11.42% 12.29% -
ROE 2.20% 8.81% 5.40% 3.41% 1.77% 13.94% 11.21% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.66 119.35 93.47 61.76 27.79 138.60 208.87 -70.35%
EPS 2.39 9.34 5.61 3.62 1.84 14.48 23.04 -77.89%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0861 1.0603 1.0386 1.0612 1.0389 1.0381 2.0558 -34.62%
Adjusted Per Share Value based on latest NOSH - 817,039
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.31 71.19 55.50 36.65 16.46 82.08 61.93 -52.41%
EPS 1.44 5.57 3.33 2.15 1.09 8.57 6.83 -64.54%
DPS 0.00 1.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.6324 0.6167 0.6296 0.6151 0.6148 0.6095 4.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.19 2.17 2.20 2.46 2.29 1.90 1.50 -
P/RPS 6.51 1.82 2.35 3.98 8.24 1.37 0.72 333.42%
P/EPS 91.63 23.22 39.22 67.96 124.46 13.13 6.51 482.02%
EY 1.09 4.31 2.55 1.47 0.80 7.62 15.36 -82.83%
DY 0.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.05 2.12 2.32 2.20 1.83 0.73 96.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 -
Price 2.21 2.10 2.24 2.59 2.12 2.15 1.80 -
P/RPS 6.57 1.76 2.40 4.19 7.63 1.55 0.86 287.41%
P/EPS 92.47 22.47 39.93 71.55 115.22 14.85 7.81 418.69%
EY 1.08 4.45 2.50 1.40 0.87 6.73 12.80 -80.73%
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.98 2.16 2.44 2.04 2.07 0.88 74.49%

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