[TSH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -65.44%
YoY- 161.85%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,071,045 835,874 588,927 287,118 1,017,840 740,316 519,838 61.70%
PBT 187,452 150,103 116,457 72,928 164,485 126,880 50,772 138.31%
Tax -37,225 -27,858 -20,569 -14,938 -7,922 -3,865 -10,716 128.84%
NP 150,227 122,245 95,888 57,990 156,563 123,015 40,056 140.81%
-
NP to SH 138,767 111,832 87,551 52,174 150,963 120,447 37,175 140.05%
-
Tax Rate 19.86% 18.56% 17.66% 20.48% 4.82% 3.05% 21.11% -
Total Cost 920,818 713,629 493,039 229,128 861,277 617,301 479,782 54.25%
-
Net Worth 1,247,089 1,137,063 1,119,145 1,152,310 675,039 994,550 924,290 22.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 33,625 - - - 29,952 - - -
Div Payout % 24.23% - - - 19.84% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,247,089 1,137,063 1,119,145 1,152,310 675,039 994,550 924,290 22.03%
NOSH 1,345,005 896,808 897,038 896,460 855,779 841,698 833,520 37.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.03% 14.62% 16.28% 20.20% 15.38% 16.62% 7.71% -
ROE 11.13% 9.84% 7.82% 4.53% 22.36% 12.11% 4.02% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 79.63 93.21 65.65 32.03 118.94 87.96 62.37 17.63%
EPS 10.31 12.47 9.76 5.82 11.58 14.31 4.46 74.56%
DPS 2.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.9272 1.2679 1.2476 1.2854 0.7888 1.1816 1.1089 -11.21%
Adjusted Per Share Value based on latest NOSH - 896,460
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.51 60.49 42.62 20.78 73.66 53.58 37.62 61.70%
EPS 10.04 8.09 6.34 3.78 10.93 8.72 2.69 140.03%
DPS 2.43 0.00 0.00 0.00 2.17 0.00 0.00 -
NAPS 0.9025 0.8229 0.8099 0.8339 0.4885 0.7197 0.6689 22.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.31 3.49 3.71 3.16 3.01 2.42 2.40 -
P/RPS 2.90 3.74 5.65 9.87 2.53 2.75 3.85 -17.17%
P/EPS 22.39 27.99 38.01 54.30 17.06 16.91 53.81 -44.17%
EY 4.47 3.57 2.63 1.84 5.86 5.91 1.86 79.13%
DY 1.08 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 2.49 2.75 2.97 2.46 3.82 2.05 2.16 9.91%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 18/11/14 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 -
Price 2.25 2.28 3.22 3.43 3.00 2.73 2.29 -
P/RPS 2.83 2.45 4.90 10.71 2.52 3.10 3.67 -15.86%
P/EPS 21.81 18.28 32.99 58.93 17.01 19.08 51.35 -43.40%
EY 4.59 5.47 3.03 1.70 5.88 5.24 1.95 76.67%
DY 1.11 0.00 0.00 0.00 1.17 0.00 0.00 -
P/NAPS 2.43 1.80 2.58 2.67 3.80 2.31 2.07 11.24%

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