[TSH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -87.29%
YoY- -37.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 983,654 766,845 506,362 227,378 1,134,203 855,694 582,546 41.57%
PBT 99,998 65,147 43,324 23,054 161,919 132,307 85,273 11.15%
Tax -15,577 -11,469 -8,228 -5,112 -32,390 -27,114 -18,130 -9.58%
NP 84,421 53,678 35,096 17,942 129,529 105,193 67,143 16.41%
-
NP to SH 77,027 46,026 29,679 15,054 118,456 94,389 59,918 18.13%
-
Tax Rate 15.58% 17.60% 18.99% 22.17% 20.00% 20.49% 21.26% -
Total Cost 899,233 713,167 471,266 209,436 1,004,674 750,501 515,403 44.68%
-
Net Worth 873,903 852,096 870,037 849,978 849,494 842,208 826,138 3.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,605 - - - - - - -
Div Payout % 26.75% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 873,903 852,096 870,037 849,978 849,494 842,208 826,138 3.80%
NOSH 824,204 820,427 819,861 818,152 818,316 409,674 410,116 58.91%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.58% 7.00% 6.93% 7.89% 11.42% 12.29% 11.53% -
ROE 8.81% 5.40% 3.41% 1.77% 13.94% 11.21% 7.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.35 93.47 61.76 27.79 138.60 208.87 142.04 -10.90%
EPS 9.34 5.61 3.62 1.84 14.48 23.04 14.61 -25.68%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0603 1.0386 1.0612 1.0389 1.0381 2.0558 2.0144 -34.68%
Adjusted Per Share Value based on latest NOSH - 818,152
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.19 55.50 36.65 16.46 82.08 61.93 42.16 41.57%
EPS 5.57 3.33 2.15 1.09 8.57 6.83 4.34 18.00%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6324 0.6167 0.6296 0.6151 0.6148 0.6095 0.5979 3.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.17 2.20 2.46 2.29 1.90 1.50 1.59 -
P/RPS 1.82 2.35 3.98 8.24 1.37 0.72 1.12 38.01%
P/EPS 23.22 39.22 67.96 124.46 13.13 6.51 10.88 65.38%
EY 4.31 2.55 1.47 0.80 7.62 15.36 9.19 -39.49%
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.12 2.32 2.20 1.83 0.73 0.79 88.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 -
Price 2.10 2.24 2.59 2.12 2.15 1.80 1.58 -
P/RPS 1.76 2.40 4.19 7.63 1.55 0.86 1.11 35.78%
P/EPS 22.47 39.93 71.55 115.22 14.85 7.81 10.81 62.51%
EY 4.45 2.50 1.40 0.87 6.73 12.80 9.25 -38.46%
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.16 2.44 2.04 2.07 0.88 0.78 85.56%

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