[TSH] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.42%
YoY- -50.47%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 824,372 1,177,854 1,039,676 1,012,724 1,165,092 895,904 985,394 -2.92%
PBT 115,698 232,914 101,544 86,648 170,546 71,230 70,510 8.59%
Tax -86,122 -41,138 -21,432 -16,456 -36,260 -22,638 -7,440 50.37%
NP 29,576 191,776 80,112 70,192 134,286 48,592 63,070 -11.85%
-
NP to SH 27,038 175,102 74,350 59,358 119,836 45,178 56,814 -11.63%
-
Tax Rate 74.44% 17.66% 21.11% 18.99% 21.26% 31.78% 10.55% -
Total Cost 794,796 986,078 959,564 942,532 1,030,806 847,312 922,324 -2.44%
-
Net Worth 1,179,127 1,119,145 924,290 870,037 826,138 738,766 693,515 9.24%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,179,127 1,119,145 924,290 870,037 826,138 738,766 693,515 9.24%
NOSH 1,351,900 897,038 833,520 819,861 410,116 409,221 409,322 22.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.59% 16.28% 7.71% 6.93% 11.53% 5.42% 6.40% -
ROE 2.29% 15.65% 8.04% 6.82% 14.51% 6.12% 8.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 60.98 131.30 124.73 123.52 284.09 218.93 240.74 -20.44%
EPS 2.00 19.52 8.92 7.24 29.22 11.04 13.88 -27.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8722 1.2476 1.1089 1.0612 2.0144 1.8053 1.6943 -10.47%
Adjusted Per Share Value based on latest NOSH - 817,039
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 59.66 85.24 75.24 73.29 84.32 64.84 71.31 -2.92%
EPS 1.96 12.67 5.38 4.30 8.67 3.27 4.11 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8533 0.8099 0.6689 0.6296 0.5979 0.5346 0.5019 9.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.23 3.71 2.40 2.46 1.59 0.92 0.85 -
P/RPS 3.66 2.83 1.92 1.99 0.56 0.42 0.35 47.85%
P/EPS 111.50 19.01 26.91 33.98 5.44 8.33 6.12 62.17%
EY 0.90 5.26 3.72 2.94 18.38 12.00 16.33 -38.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.97 2.16 2.32 0.79 0.51 0.50 31.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 20/08/13 22/08/12 19/08/11 26/08/10 06/08/09 -
Price 1.83 3.22 2.29 2.59 1.58 0.96 0.87 -
P/RPS 3.00 2.45 1.84 2.10 0.56 0.44 0.36 42.36%
P/EPS 91.50 16.50 25.67 35.77 5.41 8.70 6.27 56.29%
EY 1.09 6.06 3.90 2.80 18.49 11.50 15.95 -36.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.58 2.07 2.44 0.78 0.53 0.51 26.58%

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