[TSH] YoY Cumulative Quarter 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- 86.57%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 414,746 412,186 588,927 519,838 506,362 582,546 447,952 -1.27%
PBT 81,106 57,849 116,457 50,772 43,324 85,273 35,615 14.68%
Tax -8,621 -43,061 -20,569 -10,716 -8,228 -18,130 -11,319 -4.43%
NP 72,485 14,788 95,888 40,056 35,096 67,143 24,296 19.96%
-
NP to SH 68,560 13,519 87,551 37,175 29,679 59,918 22,589 20.30%
-
Tax Rate 10.63% 74.44% 17.66% 21.11% 18.99% 21.26% 31.78% -
Total Cost 342,261 397,398 493,039 479,782 471,266 515,403 423,656 -3.49%
-
Net Worth 1,361,789 1,179,127 1,119,145 924,290 870,037 826,138 738,766 10.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,361,789 1,179,127 1,119,145 924,290 870,037 826,138 738,766 10.72%
NOSH 1,344,313 1,351,900 897,038 833,520 819,861 410,116 409,221 21.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.48% 3.59% 16.28% 7.71% 6.93% 11.53% 5.42% -
ROE 5.03% 1.15% 7.82% 4.02% 3.41% 7.25% 3.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.85 30.49 65.65 62.37 61.76 142.04 109.46 -19.01%
EPS 5.10 1.00 9.76 4.46 3.62 14.61 5.52 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.013 0.8722 1.2476 1.1089 1.0612 2.0144 1.8053 -9.17%
Adjusted Per Share Value based on latest NOSH - 833,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.01 29.83 42.62 37.62 36.65 42.16 32.42 -1.27%
EPS 4.96 0.98 6.34 2.69 2.15 4.34 1.63 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9855 0.8533 0.8099 0.6689 0.6296 0.5979 0.5346 10.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.85 2.23 3.71 2.40 2.46 1.59 0.92 -
P/RPS 6.00 7.31 5.65 3.85 3.98 1.12 0.84 38.73%
P/EPS 36.27 223.00 38.01 53.81 67.96 10.88 16.67 13.81%
EY 2.76 0.45 2.63 1.86 1.47 9.19 6.00 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.56 2.97 2.16 2.32 0.79 0.51 23.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 26/08/14 20/08/13 22/08/12 19/08/11 26/08/10 -
Price 1.91 1.83 3.22 2.29 2.59 1.58 0.96 -
P/RPS 6.19 6.00 4.90 3.67 4.19 1.11 0.88 38.37%
P/EPS 37.45 183.00 32.99 51.35 71.55 10.81 17.39 13.62%
EY 2.67 0.55 3.03 1.95 1.40 9.25 5.75 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.10 2.58 2.07 2.44 0.78 0.53 23.57%

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