[TSH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.73%
YoY- 32.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 277,525 220,478 239,224 280,614 216,809 260,483 278,984 -0.34%
PBT 37,605 76,108 24,564 26,208 34,851 21,823 20,270 50.81%
Tax -4,057 6,852 -5,894 -4,822 -4,108 -3,241 -3,116 19.17%
NP 33,548 82,960 18,670 21,386 30,743 18,582 17,154 56.19%
-
NP to SH 30,517 83,272 17,250 19,925 31,001 16,347 14,625 63.07%
-
Tax Rate 10.79% -9.00% 23.99% 18.40% 11.79% 14.85% 15.37% -
Total Cost 243,977 137,518 220,554 259,228 186,066 241,901 261,830 -4.58%
-
Net Worth 897,005 1,011,245 924,083 905,461 884,507 857,474 867,041 2.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 31,395 - - - 20,861 - - -
Div Payout % 102.88% - - - 67.29% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 897,005 1,011,245 924,083 905,461 884,507 857,474 867,041 2.28%
NOSH 897,005 855,827 833,333 833,681 834,441 825,606 817,039 6.40%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.09% 37.63% 7.80% 7.62% 14.18% 7.13% 6.15% -
ROE 3.40% 8.23% 1.87% 2.20% 3.50% 1.91% 1.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.94 25.76 28.71 33.66 25.98 31.55 34.15 -6.35%
EPS 2.27 9.73 2.07 2.39 3.72 1.98 1.79 17.10%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.00 1.1816 1.1089 1.0861 1.06 1.0386 1.0612 -3.87%
Adjusted Per Share Value based on latest NOSH - 833,681
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.08 15.96 17.31 20.31 15.69 18.85 20.19 -0.36%
EPS 2.21 6.03 1.25 1.44 2.24 1.18 1.06 62.98%
DPS 2.27 0.00 0.00 0.00 1.51 0.00 0.00 -
NAPS 0.6492 0.7318 0.6688 0.6553 0.6401 0.6205 0.6275 2.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.01 2.42 2.40 2.19 2.17 2.20 2.46 -
P/RPS 9.73 9.39 8.36 6.51 8.35 6.97 7.20 22.16%
P/EPS 88.47 24.87 115.94 91.63 58.41 111.11 137.43 -25.38%
EY 1.13 4.02 0.86 1.09 1.71 0.90 0.73 33.70%
DY 1.16 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 3.01 2.05 2.16 2.02 2.05 2.12 2.32 18.89%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 -
Price 3.00 2.73 2.29 2.21 2.10 2.24 2.59 -
P/RPS 9.70 10.60 7.98 6.57 8.08 7.10 7.59 17.71%
P/EPS 88.18 28.06 110.63 92.47 56.52 113.13 144.69 -28.05%
EY 1.13 3.56 0.90 1.08 1.77 0.88 0.69 38.81%
DY 1.17 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 3.00 2.31 2.07 2.03 1.98 2.16 2.44 14.72%

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