[TSH] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.52%
YoY- -34.97%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 798,855 1,071,045 1,017,840 983,654 1,134,203 908,427 980,251 -3.35%
PBT -81,862 187,452 164,485 99,998 161,919 105,325 85,923 -
Tax -16,163 -37,225 -7,922 -15,577 -32,390 -14,513 -5,889 18.31%
NP -98,025 150,227 156,563 84,421 129,529 90,812 80,034 -
-
NP to SH -98,997 138,767 150,963 77,027 118,456 84,281 72,314 -
-
Tax Rate - 19.86% 4.82% 15.58% 20.00% 13.78% 6.85% -
Total Cost 896,880 920,818 861,277 899,233 1,004,674 817,615 900,217 -0.06%
-
Net Worth 1,365,378 1,247,089 675,039 873,903 849,494 751,857 728,038 11.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 26,901 33,625 29,952 20,605 - 24,581 - -
Div Payout % 0.00% 24.23% 19.84% 26.75% - 29.17% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,365,378 1,247,089 675,039 873,903 849,494 751,857 728,038 11.04%
NOSH 1,345,067 1,345,005 855,779 824,204 818,316 409,686 409,079 21.93%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -12.27% 14.03% 15.38% 8.58% 11.42% 10.00% 8.16% -
ROE -7.25% 11.13% 22.36% 8.81% 13.94% 11.21% 9.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 59.39 79.63 118.94 119.35 138.60 221.74 239.62 -20.73%
EPS -7.36 10.31 11.58 9.34 14.48 20.58 17.68 -
DPS 2.00 2.50 3.50 2.50 0.00 6.00 0.00 -
NAPS 1.0151 0.9272 0.7888 1.0603 1.0381 1.8352 1.7797 -8.92%
Adjusted Per Share Value based on latest NOSH - 834,441
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.81 77.51 73.66 71.19 82.08 65.74 70.94 -3.35%
EPS -7.16 10.04 10.93 5.57 8.57 6.10 5.23 -
DPS 1.95 2.43 2.17 1.49 0.00 1.78 0.00 -
NAPS 0.9881 0.9025 0.4885 0.6324 0.6148 0.5441 0.5269 11.04%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.96 2.31 3.01 2.17 1.90 1.41 0.99 -
P/RPS 3.30 2.90 2.53 1.82 1.37 0.64 0.41 41.54%
P/EPS -26.63 22.39 17.06 23.22 13.13 6.85 5.60 -
EY -3.76 4.47 5.86 4.31 7.62 14.59 17.86 -
DY 1.02 1.08 1.16 1.15 0.00 4.26 0.00 -
P/NAPS 1.93 2.49 3.82 2.05 1.83 0.77 0.56 22.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 25/02/10 -
Price 1.93 2.25 3.00 2.10 2.15 1.38 1.01 -
P/RPS 3.25 2.83 2.52 1.76 1.55 0.62 0.42 40.61%
P/EPS -26.22 21.81 17.01 22.47 14.85 6.71 5.71 -
EY -3.81 4.59 5.88 4.45 6.73 14.91 17.50 -
DY 1.04 1.11 1.17 1.19 0.00 4.35 0.00 -
P/NAPS 1.90 2.43 3.80 1.98 2.07 0.75 0.57 22.20%

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