[TSH] QoQ Cumulative 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- 86.57%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 287,118 1,017,840 740,316 519,838 280,614 983,654 766,845 -48.08%
PBT 72,928 164,485 126,880 50,772 26,208 99,998 65,147 7.81%
Tax -14,938 -7,922 -3,865 -10,716 -4,822 -15,577 -11,469 19.28%
NP 57,990 156,563 123,015 40,056 21,386 84,421 53,678 5.29%
-
NP to SH 52,174 150,963 120,447 37,175 19,925 77,027 46,026 8.72%
-
Tax Rate 20.48% 4.82% 3.05% 21.11% 18.40% 15.58% 17.60% -
Total Cost 229,128 861,277 617,301 479,782 259,228 899,233 713,167 -53.12%
-
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 4.53% 22.36% 12.11% 4.02% 2.20% 8.81% 5.40% -
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 32.03 118.94 87.96 62.37 33.66 119.35 93.47 -51.06%
EPS 5.82 11.58 14.31 4.46 2.39 9.34 5.61 2.48%
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 20.78 73.66 53.58 37.62 20.31 71.19 55.50 -48.08%
EPS 3.78 10.93 8.72 2.69 1.44 5.57 3.33 8.82%
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 9.87 2.53 2.75 3.85 6.51 1.82 2.35 160.54%
P/EPS 54.30 17.06 16.91 53.81 91.63 23.22 39.22 24.24%
EY 1.84 5.86 5.91 1.86 1.09 4.31 2.55 -19.56%
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 10.71 2.52 3.10 3.67 6.57 1.76 2.40 171.29%
P/EPS 58.93 17.01 19.08 51.35 92.47 22.47 39.93 29.65%
EY 1.70 5.88 5.24 1.95 1.08 4.45 2.50 -22.68%
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