[TSH] YoY Annualized 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- 3.47%
YoY- 32.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 809,104 824,112 1,148,472 1,122,456 909,512 1,010,396 961,904 -2.83%
PBT 257,548 34,140 291,712 104,832 92,216 134,560 71,672 23.73%
Tax -29,088 -6,868 -59,752 -19,288 -20,448 -28,484 -22,124 4.66%
NP 228,460 27,272 231,960 85,544 71,768 106,076 49,548 28.98%
-
NP to SH 218,896 25,748 208,696 79,700 60,216 95,816 45,044 30.11%
-
Tax Rate 11.29% 20.12% 20.48% 18.40% 22.17% 21.17% 30.87% -
Total Cost 580,644 796,840 916,512 1,036,912 837,744 904,320 912,356 -7.24%
-
Net Worth 1,321,040 1,192,990 1,152,310 905,461 849,978 780,801 732,292 10.32%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,321,040 1,192,990 1,152,310 905,461 849,978 780,801 732,292 10.32%
NOSH 1,344,569 1,341,041 896,460 833,681 818,152 410,171 409,490 21.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.24% 3.31% 20.20% 7.62% 7.89% 10.50% 5.15% -
ROE 16.57% 2.16% 18.11% 8.80% 7.08% 12.27% 6.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.18 61.45 128.11 134.64 111.17 246.34 234.90 -20.28%
EPS 16.28 1.92 23.28 9.56 7.36 23.36 11.00 6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9825 0.8896 1.2854 1.0861 1.0389 1.9036 1.7883 -9.49%
Adjusted Per Share Value based on latest NOSH - 833,681
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.55 59.64 83.11 81.23 65.82 73.12 69.61 -2.84%
EPS 15.84 1.86 15.10 5.77 4.36 6.93 3.26 30.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.956 0.8634 0.8339 0.6553 0.6151 0.5651 0.53 10.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.14 2.27 3.16 2.19 2.29 1.36 1.08 -
P/RPS 3.56 3.69 2.47 1.63 2.06 0.55 0.46 40.59%
P/EPS 13.14 118.23 13.57 22.91 31.11 5.82 9.82 4.96%
EY 7.61 0.85 7.37 4.37 3.21 17.18 10.19 -4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.55 2.46 2.02 2.20 0.71 0.60 23.96%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 20/05/15 22/05/14 20/05/13 21/05/12 18/05/11 19/05/10 -
Price 1.90 2.25 3.43 2.21 2.12 1.41 0.90 -
P/RPS 3.16 3.66 2.68 1.64 1.91 0.57 0.38 42.29%
P/EPS 11.67 117.19 14.73 23.12 28.80 6.04 8.18 6.09%
EY 8.57 0.85 6.79 4.33 3.47 16.57 12.22 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.53 2.67 2.03 2.04 0.74 0.50 25.22%

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