[TSH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3.21%
YoY- -4.19%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,024,345 1,017,841 957,125 997,130 1,036,890 983,654 1,045,354 -1.34%
PBT 211,205 164,485 161,731 107,446 103,152 99,998 94,759 70.71%
Tax -18,037 -7,921 -7,972 -18,065 -15,287 -15,577 -16,745 5.08%
NP 193,168 156,564 153,759 89,381 87,865 84,421 78,014 83.12%
-
NP to SH 183,213 150,964 151,448 84,523 81,898 77,027 70,093 89.86%
-
Tax Rate 8.54% 4.82% 4.93% 16.81% 14.82% 15.58% 17.67% -
Total Cost 831,177 861,277 803,366 907,749 949,025 899,233 967,340 -9.62%
-
Net Worth 896,460 897,005 1,011,245 924,083 905,461 884,507 857,474 3.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 31,395 31,395 20,861 20,861 20,861 20,861 - -
Div Payout % 17.14% 20.80% 13.77% 24.68% 25.47% 27.08% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 896,460 897,005 1,011,245 924,083 905,461 884,507 857,474 3.01%
NOSH 896,460 897,005 855,827 833,333 833,681 834,441 825,606 5.64%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.86% 15.38% 16.06% 8.96% 8.47% 8.58% 7.46% -
ROE 20.44% 16.83% 14.98% 9.15% 9.04% 8.71% 8.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.27 113.47 111.84 119.66 124.37 117.88 126.62 -6.61%
EPS 20.44 16.83 17.70 10.14 9.82 9.23 8.49 79.72%
DPS 3.50 3.50 2.44 2.50 2.50 2.50 0.00 -
NAPS 1.00 1.00 1.1816 1.1089 1.0861 1.06 1.0386 -2.49%
Adjusted Per Share Value based on latest NOSH - 833,333
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 74.13 73.66 69.27 72.16 75.04 71.19 75.65 -1.34%
EPS 13.26 10.93 10.96 6.12 5.93 5.57 5.07 89.93%
DPS 2.27 2.27 1.51 1.51 1.51 1.51 0.00 -
NAPS 0.6488 0.6492 0.7318 0.6688 0.6553 0.6401 0.6205 3.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.16 3.01 2.42 2.40 2.19 2.17 2.20 -
P/RPS 2.77 2.65 2.16 2.01 1.76 1.84 1.74 36.37%
P/EPS 15.46 17.88 13.68 23.66 22.29 23.51 25.91 -29.14%
EY 6.47 5.59 7.31 4.23 4.49 4.25 3.86 41.15%
DY 1.11 1.16 1.01 1.04 1.14 1.15 0.00 -
P/NAPS 3.16 3.01 2.05 2.16 2.02 2.05 2.12 30.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 -
Price 3.43 3.00 2.73 2.29 2.21 2.10 2.24 -
P/RPS 3.00 2.64 2.44 1.91 1.78 1.78 1.77 42.20%
P/EPS 16.78 17.83 15.43 22.58 22.50 22.75 26.38 -26.05%
EY 5.96 5.61 6.48 4.43 4.45 4.40 3.79 35.26%
DY 1.02 1.17 0.89 1.09 1.13 1.19 0.00 -
P/NAPS 3.43 3.00 2.31 2.07 2.03 1.98 2.16 36.14%

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