[TSH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 27.73%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 412,186 206,028 1,071,045 835,874 588,927 287,118 1,017,840 -45.35%
PBT 57,849 8,535 187,452 150,103 116,457 72,928 164,485 -50.27%
Tax -43,061 -1,717 -37,225 -27,858 -20,569 -14,938 -7,922 210.10%
NP 14,788 6,818 150,227 122,245 95,888 57,990 156,563 -79.34%
-
NP to SH 13,519 6,437 138,767 111,832 87,551 52,174 150,963 -80.07%
-
Tax Rate 74.44% 20.12% 19.86% 18.56% 17.66% 20.48% 4.82% -
Total Cost 397,398 199,210 920,818 713,629 493,039 229,128 861,277 -40.37%
-
Net Worth 1,179,127 1,192,990 1,247,089 1,137,063 1,119,145 1,152,310 675,039 45.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 33,625 - - - 29,952 -
Div Payout % - - 24.23% - - - 19.84% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,179,127 1,192,990 1,247,089 1,137,063 1,119,145 1,152,310 675,039 45.18%
NOSH 1,351,900 1,341,041 1,345,005 896,808 897,038 896,460 855,779 35.75%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.59% 3.31% 14.03% 14.62% 16.28% 20.20% 15.38% -
ROE 1.15% 0.54% 11.13% 9.84% 7.82% 4.53% 22.36% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.49 15.36 79.63 93.21 65.65 32.03 118.94 -59.74%
EPS 1.00 0.48 10.31 12.47 9.76 5.82 11.58 -80.55%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
NAPS 0.8722 0.8896 0.9272 1.2679 1.2476 1.2854 0.7888 6.94%
Adjusted Per Share Value based on latest NOSH - 895,977
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.83 14.91 77.51 60.49 42.62 20.78 73.66 -45.35%
EPS 0.98 0.47 10.04 8.09 6.34 3.78 10.93 -80.05%
DPS 0.00 0.00 2.43 0.00 0.00 0.00 2.17 -
NAPS 0.8533 0.8634 0.9025 0.8229 0.8099 0.8339 0.4885 45.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.23 2.27 2.31 3.49 3.71 3.16 3.01 -
P/RPS 7.31 14.78 2.90 3.74 5.65 9.87 2.53 103.25%
P/EPS 223.00 472.92 22.39 27.99 38.01 54.30 17.06 457.52%
EY 0.45 0.21 4.47 3.57 2.63 1.84 5.86 -82.01%
DY 0.00 0.00 1.08 0.00 0.00 0.00 1.16 -
P/NAPS 2.56 2.55 2.49 2.75 2.97 2.46 3.82 -23.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 20/05/15 24/02/15 18/11/14 26/08/14 22/05/14 25/02/14 -
Price 1.83 2.25 2.25 2.28 3.22 3.43 3.00 -
P/RPS 6.00 14.65 2.83 2.45 4.90 10.71 2.52 78.59%
P/EPS 183.00 468.75 21.81 18.28 32.99 58.93 17.01 389.46%
EY 0.55 0.21 4.59 5.47 3.03 1.70 5.88 -79.48%
DY 0.00 0.00 1.11 0.00 0.00 0.00 1.17 -
P/NAPS 2.10 2.53 2.43 1.80 2.58 2.67 3.80 -32.73%

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