[TSH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 67.36%
YoY- -34.97%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 740,316 519,838 280,614 983,654 766,845 506,362 227,378 119.51%
PBT 126,880 50,772 26,208 99,998 65,147 43,324 23,054 211.39%
Tax -3,865 -10,716 -4,822 -15,577 -11,469 -8,228 -5,112 -16.99%
NP 123,015 40,056 21,386 84,421 53,678 35,096 17,942 260.48%
-
NP to SH 120,447 37,175 19,925 77,027 46,026 29,679 15,054 299.52%
-
Tax Rate 3.05% 21.11% 18.40% 15.58% 17.60% 18.99% 22.17% -
Total Cost 617,301 479,782 259,228 899,233 713,167 471,266 209,436 105.43%
-
Net Worth 994,550 924,290 905,461 873,903 852,096 870,037 849,978 11.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 20,605 - - - -
Div Payout % - - - 26.75% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 994,550 924,290 905,461 873,903 852,096 870,037 849,978 11.02%
NOSH 841,698 833,520 833,681 824,204 820,427 819,861 818,152 1.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.62% 7.71% 7.62% 8.58% 7.00% 6.93% 7.89% -
ROE 12.11% 4.02% 2.20% 8.81% 5.40% 3.41% 1.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 87.96 62.37 33.66 119.35 93.47 61.76 27.79 115.42%
EPS 14.31 4.46 2.39 9.34 5.61 3.62 1.84 292.04%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.1816 1.1089 1.0861 1.0603 1.0386 1.0612 1.0389 8.95%
Adjusted Per Share Value based on latest NOSH - 834,441
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.58 37.62 20.31 71.19 55.50 36.65 16.46 119.48%
EPS 8.72 2.69 1.44 5.57 3.33 2.15 1.09 299.49%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 0.7197 0.6689 0.6553 0.6324 0.6167 0.6296 0.6151 11.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.42 2.40 2.19 2.17 2.20 2.46 2.29 -
P/RPS 2.75 3.85 6.51 1.82 2.35 3.98 8.24 -51.85%
P/EPS 16.91 53.81 91.63 23.22 39.22 67.96 124.46 -73.53%
EY 5.91 1.86 1.09 4.31 2.55 1.47 0.80 278.85%
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 2.05 2.16 2.02 2.05 2.12 2.32 2.20 -4.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 -
Price 2.73 2.29 2.21 2.10 2.24 2.59 2.12 -
P/RPS 3.10 3.67 6.57 1.76 2.40 4.19 7.63 -45.11%
P/EPS 19.08 51.35 92.47 22.47 39.93 71.55 115.22 -69.81%
EY 5.24 1.95 1.08 4.45 2.50 1.40 0.87 230.67%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 2.31 2.07 2.03 1.98 2.16 2.44 2.04 8.63%

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