[TSH] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 57.53%
YoY- 131.2%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 835,874 740,316 766,845 855,694 662,217 696,366 945,028 -2.02%
PBT 150,103 126,880 65,147 132,307 62,741 62,132 111,903 5.01%
Tax -27,858 -3,865 -11,469 -27,114 -17,475 -5,719 -18,061 7.48%
NP 122,245 123,015 53,678 105,193 45,266 56,413 93,842 4.50%
-
NP to SH 111,832 120,447 46,026 94,389 40,826 51,840 84,903 4.69%
-
Tax Rate 18.56% 3.05% 17.60% 20.49% 27.85% 9.20% 16.14% -
Total Cost 713,629 617,301 713,167 750,501 616,951 639,953 851,186 -2.89%
-
Net Worth 1,137,063 994,550 852,096 842,208 727,668 704,115 692,438 8.61%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,137,063 994,550 852,096 842,208 727,668 704,115 692,438 8.61%
NOSH 896,808 841,698 820,427 409,674 409,538 409,155 412,952 13.79%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 14.62% 16.62% 7.00% 12.29% 6.84% 8.10% 9.93% -
ROE 9.84% 12.11% 5.40% 11.21% 5.61% 7.36% 12.26% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 93.21 87.96 93.47 208.87 161.70 170.20 228.85 -13.89%
EPS 12.47 14.31 5.61 23.04 9.97 12.67 20.56 -7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2679 1.1816 1.0386 2.0558 1.7768 1.7209 1.6768 -4.54%
Adjusted Per Share Value based on latest NOSH - 409,881
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.49 53.58 55.50 61.93 47.92 50.40 68.39 -2.02%
EPS 8.09 8.72 3.33 6.83 2.95 3.75 6.14 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8229 0.7197 0.6167 0.6095 0.5266 0.5096 0.5011 8.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.49 2.42 2.20 1.50 1.06 0.88 0.95 -
P/RPS 3.74 2.75 2.35 0.72 0.66 0.52 0.42 43.94%
P/EPS 27.99 16.91 39.22 6.51 10.63 6.95 4.62 35.00%
EY 3.57 5.91 2.55 15.36 9.40 14.40 21.64 -25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.05 2.12 0.73 0.60 0.51 0.57 29.97%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 19/11/13 20/11/12 17/11/11 18/11/10 05/11/09 06/11/08 -
Price 2.28 2.73 2.24 1.80 1.29 0.86 0.66 -
P/RPS 2.45 3.10 2.40 0.86 0.80 0.51 0.29 42.68%
P/EPS 18.28 19.08 39.93 7.81 12.94 6.79 3.21 33.61%
EY 5.47 5.24 2.50 12.80 7.73 14.73 31.15 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.31 2.16 0.88 0.73 0.50 0.39 29.01%

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