[TSH] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 50.14%
YoY- 217.48%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 301,809 239,224 278,984 329,947 207,476 238,141 338,857 -1.91%
PBT 43,527 24,564 20,270 51,633 17,697 29,911 43,662 -0.05%
Tax -5,631 -5,894 -3,116 -11,009 -5,788 -3,151 -9,808 -8.82%
NP 37,896 18,670 17,154 40,624 11,909 26,760 33,854 1.89%
-
NP to SH 35,376 17,250 14,625 35,964 11,328 22,701 29,538 3.05%
-
Tax Rate 12.94% 23.99% 15.37% 21.32% 32.71% 10.53% 22.46% -
Total Cost 263,913 220,554 261,830 289,323 195,567 211,381 305,003 -2.38%
-
Net Worth 1,120,180 924,083 867,041 826,064 738,282 693,014 695,692 8.25%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,120,180 924,083 867,041 826,064 738,282 693,014 695,692 8.25%
NOSH 897,868 833,333 817,039 410,079 408,953 409,027 413,118 13.80%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.56% 7.80% 6.15% 12.31% 5.74% 11.24% 9.99% -
ROE 3.16% 1.87% 1.69% 4.35% 1.53% 3.28% 4.25% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.61 28.71 34.15 80.46 50.73 58.22 82.02 -13.81%
EPS 3.94 2.07 1.79 8.77 2.77 5.55 7.15 -9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2476 1.1089 1.0612 2.0144 1.8053 1.6943 1.684 -4.87%
Adjusted Per Share Value based on latest NOSH - 410,079
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.84 17.31 20.19 23.88 15.01 17.23 24.52 -1.90%
EPS 2.56 1.25 1.06 2.60 0.82 1.64 2.14 3.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8107 0.6688 0.6275 0.5978 0.5343 0.5015 0.5035 8.25%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.71 2.40 2.46 1.59 0.92 0.85 1.43 -
P/RPS 11.04 8.36 7.20 1.98 1.81 1.46 1.74 36.04%
P/EPS 94.16 115.94 137.43 18.13 33.21 15.32 20.00 29.44%
EY 1.06 0.86 0.73 5.52 3.01 6.53 5.00 -22.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 2.16 2.32 0.79 0.51 0.50 0.85 23.17%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 20/08/13 22/08/12 19/08/11 26/08/10 06/08/09 07/08/08 -
Price 3.22 2.29 2.59 1.58 0.96 0.87 1.16 -
P/RPS 9.58 7.98 7.59 1.96 1.89 1.49 1.41 37.60%
P/EPS 81.73 110.63 144.69 18.02 34.66 15.68 16.22 30.91%
EY 1.22 0.90 0.69 5.55 2.89 6.38 6.16 -23.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.07 2.44 0.78 0.53 0.51 0.69 24.57%

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