[TSH] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -71.58%
YoY- 112.72%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Revenue 287,118 280,614 227,378 252,599 240,476 284,136 182,604 9.46%
PBT 72,928 26,208 23,054 33,640 17,918 40,173 5,344 68.60%
Tax -14,938 -4,822 -5,112 -7,121 -5,531 -5,848 -569 92.16%
NP 57,990 21,386 17,942 26,519 12,387 34,325 4,775 64.72%
-
NP to SH 52,174 19,925 15,054 23,954 11,261 30,762 5,706 55.63%
-
Tax Rate 20.48% 18.40% 22.17% 21.17% 30.87% 14.56% 10.65% -
Total Cost 229,128 259,228 209,436 226,080 228,089 249,811 177,829 5.19%
-
Net Worth 1,152,310 905,461 849,978 780,801 732,292 665,078 649,179 12.15%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Net Worth 1,152,310 905,461 849,978 780,801 732,292 665,078 649,179 12.15%
NOSH 896,460 833,681 818,152 410,171 409,490 412,912 407,571 17.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
NP Margin 20.20% 7.62% 7.89% 10.50% 5.15% 12.08% 2.61% -
ROE 4.53% 2.20% 1.77% 3.07% 1.54% 4.63% 0.88% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
RPS 32.03 33.66 27.79 61.58 58.73 68.81 44.80 -6.48%
EPS 5.82 2.39 1.84 5.84 2.75 7.45 1.40 32.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2854 1.0861 1.0389 1.9036 1.7883 1.6107 1.5928 -4.19%
Adjusted Per Share Value based on latest NOSH - 410,171
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
RPS 20.78 20.31 16.46 18.28 17.40 20.56 13.21 9.47%
EPS 3.78 1.44 1.09 1.73 0.81 2.23 0.41 55.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8339 0.6553 0.6151 0.5651 0.53 0.4813 0.4698 12.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/08 31/03/09 -
Price 3.16 2.19 2.29 1.36 1.08 1.43 0.68 -
P/RPS 9.87 6.51 8.24 2.21 1.84 2.08 1.52 45.34%
P/EPS 54.30 91.63 124.46 23.29 39.27 19.19 48.57 2.25%
EY 1.84 1.09 0.80 4.29 2.55 5.21 2.06 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.02 2.20 0.71 0.60 0.89 0.43 41.71%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Date 22/05/14 20/05/13 21/05/12 18/05/11 19/05/10 21/05/08 20/05/09 -
Price 3.43 2.21 2.12 1.41 0.90 1.60 0.87 -
P/RPS 10.71 6.57 7.63 2.29 1.53 2.33 1.94 40.70%
P/EPS 58.93 92.47 115.22 24.14 32.73 21.48 62.14 -1.05%
EY 1.70 1.08 0.87 4.14 3.06 4.66 1.61 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.03 2.04 0.74 0.50 0.99 0.55 37.13%

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