[TSH] QoQ 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- 89.64%
YoY- 28.81%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 220,478 239,224 280,614 216,809 260,483 278,984 227,378 -2.03%
PBT 76,108 24,564 26,208 34,851 21,823 20,270 23,054 121.55%
Tax 6,852 -5,894 -4,822 -4,108 -3,241 -3,116 -5,112 -
NP 82,960 18,670 21,386 30,743 18,582 17,154 17,942 177.28%
-
NP to SH 83,272 17,250 19,925 31,001 16,347 14,625 15,054 212.44%
-
Tax Rate -9.00% 23.99% 18.40% 11.79% 14.85% 15.37% 22.17% -
Total Cost 137,518 220,554 259,228 186,066 241,901 261,830 209,436 -24.43%
-
Net Worth 1,011,245 924,083 905,461 884,507 857,474 867,041 849,978 12.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 20,861 - - - -
Div Payout % - - - 67.29% - - - -
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 1,011,245 924,083 905,461 884,507 857,474 867,041 849,978 12.26%
NOSH 855,827 833,333 833,681 834,441 825,606 817,039 818,152 3.04%
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 37.63% 7.80% 7.62% 14.18% 7.13% 6.15% 7.89% -
ROE 8.23% 1.87% 2.20% 3.50% 1.91% 1.69% 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 25.76 28.71 33.66 25.98 31.55 34.15 27.79 -4.92%
EPS 9.73 2.07 2.39 3.72 1.98 1.79 1.84 203.21%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.1816 1.1089 1.0861 1.06 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 15.96 17.31 20.31 15.69 18.85 20.19 16.46 -2.03%
EPS 6.03 1.25 1.44 2.24 1.18 1.06 1.09 212.47%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.7318 0.6688 0.6553 0.6401 0.6205 0.6275 0.6151 12.26%
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 9.39 8.36 6.51 8.35 6.97 7.20 8.24 9.09%
P/EPS 24.87 115.94 91.63 58.41 111.11 137.43 124.46 -65.78%
EY 4.02 0.86 1.09 1.71 0.90 0.73 0.80 193.08%
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 10.60 7.98 6.57 8.08 7.10 7.59 7.63 24.48%
P/EPS 28.06 110.63 92.47 56.52 113.13 144.69 115.22 -60.96%
EY 3.56 0.90 1.08 1.77 0.88 0.69 0.87 155.61%
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