[TSH] QoQ Cumulative 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- 55.08%
YoY- -51.24%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 519,838 280,614 983,654 766,845 506,362 227,378 1,134,203 -40.58%
PBT 50,772 26,208 99,998 65,147 43,324 23,054 161,919 -53.87%
Tax -10,716 -4,822 -15,577 -11,469 -8,228 -5,112 -32,390 -52.19%
NP 40,056 21,386 84,421 53,678 35,096 17,942 129,529 -54.30%
-
NP to SH 37,175 19,925 77,027 46,026 29,679 15,054 118,456 -53.85%
-
Tax Rate 21.11% 18.40% 15.58% 17.60% 18.99% 22.17% 20.00% -
Total Cost 479,782 259,228 899,233 713,167 471,266 209,436 1,004,674 -38.93%
-
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 4.02% 2.20% 8.81% 5.40% 3.41% 1.77% 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 62.37 33.66 119.35 93.47 61.76 27.79 138.60 -41.30%
EPS 4.46 2.39 9.34 5.61 3.62 1.84 14.48 -54.42%
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 37.62 20.31 71.19 55.50 36.65 16.46 82.08 -40.58%
EPS 2.69 1.44 5.57 3.33 2.15 1.09 8.57 -53.84%
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 3.85 6.51 1.82 2.35 3.98 8.24 1.37 99.26%
P/EPS 53.81 91.63 23.22 39.22 67.96 124.46 13.13 156.31%
EY 1.86 1.09 4.31 2.55 1.47 0.80 7.62 -60.97%
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 3.67 6.57 1.76 2.40 4.19 7.63 1.55 77.73%
P/EPS 51.35 92.47 22.47 39.93 71.55 115.22 14.85 128.84%
EY 1.95 1.08 4.45 2.50 1.40 0.87 6.73 -56.24%
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