[TSH] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.89%
YoY- 138.21%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 989,955 1,071,045 1,113,398 1,086,930 1,024,345 1,017,841 957,125 2.27%
PBT 123,059 187,452 187,707 230,168 211,205 164,485 161,731 -16.66%
Tax -24,004 -37,225 -31,915 -17,774 -18,037 -7,921 -7,972 108.65%
NP 99,055 150,227 155,792 212,394 193,168 156,564 153,759 -25.42%
-
NP to SH 93,031 138,768 142,349 201,340 183,213 150,964 151,448 -27.75%
-
Tax Rate 19.51% 19.86% 17.00% 7.72% 8.54% 4.82% 4.93% -
Total Cost 890,900 920,818 957,606 874,536 831,177 861,277 803,366 7.14%
-
Net Worth 1,192,990 1,241,539 895,977 897,868 896,460 897,005 1,011,245 11.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 33,475 33,475 31,395 31,395 31,395 31,395 20,861 37.10%
Div Payout % 35.98% 24.12% 22.06% 15.59% 17.14% 20.80% 13.77% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,192,990 1,241,539 895,977 897,868 896,460 897,005 1,011,245 11.65%
NOSH 1,341,041 1,339,019 895,977 897,868 896,460 897,005 855,827 34.94%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.01% 14.03% 13.99% 19.54% 18.86% 15.38% 16.06% -
ROE 7.80% 11.18% 15.89% 22.42% 20.44% 16.83% 14.98% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 73.82 79.99 124.27 121.06 114.27 113.47 111.84 -24.21%
EPS 6.94 10.36 15.89 22.42 20.44 16.83 17.70 -46.46%
DPS 2.50 2.50 3.50 3.50 3.50 3.50 2.44 1.63%
NAPS 0.8896 0.9272 1.00 1.00 1.00 1.00 1.1816 -17.25%
Adjusted Per Share Value based on latest NOSH - 897,868
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 71.64 77.51 80.58 78.66 74.13 73.66 69.27 2.27%
EPS 6.73 10.04 10.30 14.57 13.26 10.93 10.96 -27.77%
DPS 2.42 2.42 2.27 2.27 2.27 2.27 1.51 36.98%
NAPS 0.8634 0.8985 0.6484 0.6498 0.6488 0.6492 0.7318 11.66%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.27 2.31 3.49 3.71 3.16 3.01 2.42 -
P/RPS 3.08 2.89 2.81 3.06 2.77 2.65 2.16 26.71%
P/EPS 32.72 22.29 21.97 16.54 15.46 17.88 13.68 78.94%
EY 3.06 4.49 4.55 6.04 6.47 5.59 7.31 -44.07%
DY 1.10 1.08 1.00 0.94 1.11 1.16 1.01 5.86%
P/NAPS 2.55 2.49 3.49 3.71 3.16 3.01 2.05 15.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 24/02/15 18/11/14 26/08/14 22/05/14 25/02/14 19/11/13 -
Price 2.25 2.25 2.28 3.22 3.43 3.00 2.73 -
P/RPS 3.05 2.81 1.83 2.66 3.00 2.64 2.44 16.05%
P/EPS 32.43 21.71 14.35 14.36 16.78 17.83 15.43 64.15%
EY 3.08 4.61 6.97 6.96 5.96 5.61 6.48 -39.12%
DY 1.11 1.11 1.54 1.09 1.02 1.17 0.89 15.88%
P/NAPS 2.53 2.43 2.28 3.22 3.43 3.00 2.31 6.25%

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