[TSH] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -31.36%
YoY- -70.84%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 206,158 206,028 235,172 246,946 301,809 287,118 277,525 -18.02%
PBT 26,353 8,535 37,350 33,647 43,527 72,928 37,605 -21.15%
Tax -18,384 -1,717 -9,367 -7,289 -5,631 -14,938 -4,057 174.59%
NP 7,969 6,818 27,983 26,358 37,896 57,990 33,548 -61.74%
-
NP to SH 7,083 6,437 26,936 24,281 35,376 52,174 30,517 -62.33%
-
Tax Rate 69.76% 20.12% 25.08% 21.66% 12.94% 20.48% 10.79% -
Total Cost 198,189 199,210 207,189 220,588 263,913 229,128 243,977 -12.97%
-
Net Worth 1,165,621 1,192,990 1,241,539 1,136,010 1,120,180 1,152,310 897,005 19.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 33,475 - - - 31,395 -
Div Payout % - - 124.28% - - - 102.88% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,165,621 1,192,990 1,241,539 1,136,010 1,120,180 1,152,310 897,005 19.13%
NOSH 1,336,415 1,341,041 1,339,019 895,977 897,868 896,460 897,005 30.54%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.87% 3.31% 11.90% 10.67% 12.56% 20.20% 12.09% -
ROE 0.61% 0.54% 2.17% 2.14% 3.16% 4.53% 3.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.43 15.36 17.56 27.56 33.61 32.03 30.94 -37.19%
EPS 0.53 0.48 2.00 2.71 3.94 5.82 2.27 -62.18%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
NAPS 0.8722 0.8896 0.9272 1.2679 1.2476 1.2854 1.00 -8.73%
Adjusted Per Share Value based on latest NOSH - 895,977
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.92 14.91 17.02 17.87 21.84 20.78 20.08 -18.00%
EPS 0.51 0.47 1.95 1.76 2.56 3.78 2.21 -62.47%
DPS 0.00 0.00 2.42 0.00 0.00 0.00 2.27 -
NAPS 0.8436 0.8634 0.8985 0.8221 0.8107 0.8339 0.6492 19.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.23 2.27 2.31 3.49 3.71 3.16 3.01 -
P/RPS 14.46 14.78 13.15 12.66 11.04 9.87 9.73 30.32%
P/EPS 420.75 472.92 114.83 128.78 94.16 54.30 88.47 183.61%
EY 0.24 0.21 0.87 0.78 1.06 1.84 1.13 -64.50%
DY 0.00 0.00 1.08 0.00 0.00 0.00 1.16 -
P/NAPS 2.56 2.55 2.49 2.75 2.97 2.46 3.01 -10.25%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 20/05/15 24/02/15 18/11/14 26/08/14 22/05/14 25/02/14 -
Price 1.83 2.25 2.25 2.28 3.22 3.43 3.00 -
P/RPS 11.86 14.65 12.81 8.27 9.58 10.71 9.70 14.38%
P/EPS 345.28 468.75 111.85 84.13 81.73 58.93 88.18 149.05%
EY 0.29 0.21 0.89 1.19 1.22 1.70 1.13 -59.71%
DY 0.00 0.00 1.11 0.00 0.00 0.00 1.17 -
P/NAPS 2.10 2.53 2.43 1.80 2.58 2.67 3.00 -21.21%

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