[TSH] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.85%
YoY- -59.33%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 280,614 216,809 260,483 278,984 227,378 278,509 273,148 1.81%
PBT 26,208 34,851 21,823 20,270 23,054 29,612 47,034 -32.26%
Tax -4,822 -4,108 -3,241 -3,116 -5,112 -5,276 -8,984 -33.93%
NP 21,386 30,743 18,582 17,154 17,942 24,336 38,050 -31.87%
-
NP to SH 19,925 31,001 16,347 14,625 15,054 24,067 34,471 -30.58%
-
Tax Rate 18.40% 11.79% 14.85% 15.37% 22.17% 17.82% 19.10% -
Total Cost 259,228 186,066 241,901 261,830 209,436 254,173 235,098 6.72%
-
Net Worth 905,461 884,507 857,474 867,041 849,978 817,156 842,633 4.90%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 20,861 - - - - - -
Div Payout % - 67.29% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 905,461 884,507 857,474 867,041 849,978 817,156 842,633 4.90%
NOSH 833,681 834,441 825,606 817,039 818,152 817,156 409,881 60.46%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.62% 14.18% 7.13% 6.15% 7.89% 8.74% 13.93% -
ROE 2.20% 3.50% 1.91% 1.69% 1.77% 2.95% 4.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.66 25.98 31.55 34.15 27.79 34.08 66.64 -36.54%
EPS 2.39 3.72 1.98 1.79 1.84 2.94 8.41 -56.74%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0861 1.06 1.0386 1.0612 1.0389 1.00 2.0558 -34.62%
Adjusted Per Share Value based on latest NOSH - 817,039
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.31 15.69 18.85 20.19 16.46 20.16 19.77 1.81%
EPS 1.44 2.24 1.18 1.06 1.09 1.74 2.49 -30.56%
DPS 0.00 1.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.6401 0.6205 0.6275 0.6151 0.5914 0.6098 4.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.19 2.17 2.20 2.46 2.29 1.90 1.50 -
P/RPS 6.51 8.35 6.97 7.20 8.24 5.57 2.25 102.91%
P/EPS 91.63 58.41 111.11 137.43 124.46 64.51 17.84 197.39%
EY 1.09 1.71 0.90 0.73 0.80 1.55 5.61 -66.42%
DY 0.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.05 2.12 2.32 2.20 1.90 0.73 96.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 -
Price 2.21 2.10 2.24 2.59 2.12 2.15 1.80 -
P/RPS 6.57 8.08 7.10 7.59 7.63 6.31 2.70 80.81%
P/EPS 92.47 56.52 113.13 144.69 115.22 73.00 21.40 165.05%
EY 1.08 1.77 0.88 0.69 0.87 1.37 4.67 -62.28%
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.98 2.16 2.44 2.04 2.15 0.88 74.49%

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