[TSH] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -63.35%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 246,946 301,809 287,118 277,525 220,478 239,224 280,614 -8.16%
PBT 33,647 43,527 72,928 37,605 76,108 24,564 26,208 18.10%
Tax -7,289 -5,631 -14,938 -4,057 6,852 -5,894 -4,822 31.67%
NP 26,358 37,896 57,990 33,548 82,960 18,670 21,386 14.93%
-
NP to SH 24,281 35,376 52,174 30,517 83,272 17,250 19,925 14.07%
-
Tax Rate 21.66% 12.94% 20.48% 10.79% -9.00% 23.99% 18.40% -
Total Cost 220,588 263,913 229,128 243,977 137,518 220,554 259,228 -10.19%
-
Net Worth 1,136,010 1,120,180 1,152,310 897,005 1,011,245 924,083 905,461 16.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 31,395 - - - -
Div Payout % - - - 102.88% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,136,010 1,120,180 1,152,310 897,005 1,011,245 924,083 905,461 16.30%
NOSH 895,977 897,868 896,460 897,005 855,827 833,333 833,681 4.91%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.67% 12.56% 20.20% 12.09% 37.63% 7.80% 7.62% -
ROE 2.14% 3.16% 4.53% 3.40% 8.23% 1.87% 2.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.56 33.61 32.03 30.94 25.76 28.71 33.66 -12.46%
EPS 2.71 3.94 5.82 2.27 9.73 2.07 2.39 8.72%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.2679 1.2476 1.2854 1.00 1.1816 1.1089 1.0861 10.85%
Adjusted Per Share Value based on latest NOSH - 897,005
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.87 21.84 20.78 20.08 15.96 17.31 20.31 -8.17%
EPS 1.76 2.56 3.78 2.21 6.03 1.25 1.44 14.30%
DPS 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
NAPS 0.8221 0.8107 0.8339 0.6492 0.7318 0.6688 0.6553 16.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.49 3.71 3.16 3.01 2.42 2.40 2.19 -
P/RPS 12.66 11.04 9.87 9.73 9.39 8.36 6.51 55.73%
P/EPS 128.78 94.16 54.30 88.47 24.87 115.94 91.63 25.44%
EY 0.78 1.06 1.84 1.13 4.02 0.86 1.09 -19.97%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 2.75 2.97 2.46 3.01 2.05 2.16 2.02 22.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 -
Price 2.28 3.22 3.43 3.00 2.73 2.29 2.21 -
P/RPS 8.27 9.58 10.71 9.70 10.60 7.98 6.57 16.56%
P/EPS 84.13 81.73 58.93 88.18 28.06 110.63 92.47 -6.10%
EY 1.19 1.22 1.70 1.13 3.56 0.90 1.08 6.67%
DY 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
P/NAPS 1.80 2.58 2.67 3.00 2.31 2.07 2.03 -7.69%

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