[TSH] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 25.5%
YoY- 40.55%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 766,845 506,362 227,378 1,134,203 855,694 582,546 252,599 109.23%
PBT 65,147 43,324 23,054 161,919 132,307 85,273 33,640 55.18%
Tax -11,469 -8,228 -5,112 -32,390 -27,114 -18,130 -7,121 37.28%
NP 53,678 35,096 17,942 129,529 105,193 67,143 26,519 59.80%
-
NP to SH 46,026 29,679 15,054 118,456 94,389 59,918 23,954 54.37%
-
Tax Rate 17.60% 18.99% 22.17% 20.00% 20.49% 21.26% 21.17% -
Total Cost 713,167 471,266 209,436 1,004,674 750,501 515,403 226,080 114.63%
-
Net Worth 852,096 870,037 849,978 849,494 842,208 826,138 780,801 5.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 852,096 870,037 849,978 849,494 842,208 826,138 780,801 5.98%
NOSH 820,427 819,861 818,152 818,316 409,674 410,116 410,171 58.55%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.00% 6.93% 7.89% 11.42% 12.29% 11.53% 10.50% -
ROE 5.40% 3.41% 1.77% 13.94% 11.21% 7.25% 3.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 93.47 61.76 27.79 138.60 208.87 142.04 61.58 31.97%
EPS 5.61 3.62 1.84 14.48 23.04 14.61 5.84 -2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0386 1.0612 1.0389 1.0381 2.0558 2.0144 1.9036 -33.15%
Adjusted Per Share Value based on latest NOSH - 817,156
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.50 36.65 16.46 82.08 61.93 42.16 18.28 109.25%
EPS 3.33 2.15 1.09 8.57 6.83 4.34 1.73 54.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.6296 0.6151 0.6148 0.6095 0.5979 0.5651 5.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.20 2.46 2.29 1.90 1.50 1.59 1.36 -
P/RPS 2.35 3.98 8.24 1.37 0.72 1.12 2.21 4.16%
P/EPS 39.22 67.96 124.46 13.13 6.51 10.88 23.29 41.40%
EY 2.55 1.47 0.80 7.62 15.36 9.19 4.29 -29.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.32 2.20 1.83 0.73 0.79 0.71 106.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 18/05/11 -
Price 2.24 2.59 2.12 2.15 1.80 1.58 1.41 -
P/RPS 2.40 4.19 7.63 1.55 0.86 1.11 2.29 3.16%
P/EPS 39.93 71.55 115.22 14.85 7.81 10.81 24.14 39.73%
EY 2.50 1.40 0.87 6.73 12.80 9.25 4.14 -28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.44 2.04 2.07 0.88 0.78 0.74 103.84%

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