[TSH] YoY 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- -13.43%
YoY- 17.95%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 212,470 206,158 301,809 239,224 278,984 329,947 207,476 0.39%
PBT 16,721 26,353 43,527 24,564 20,270 51,633 17,697 -0.94%
Tax -1,349 -18,384 -5,631 -5,894 -3,116 -11,009 -5,788 -21.53%
NP 15,372 7,969 37,896 18,670 17,154 40,624 11,909 4.34%
-
NP to SH 13,838 7,083 35,376 17,250 14,625 35,964 11,328 3.38%
-
Tax Rate 8.07% 69.76% 12.94% 23.99% 15.37% 21.32% 32.71% -
Total Cost 197,098 198,189 263,913 220,554 261,830 289,323 195,567 0.12%
-
Net Worth 1,360,960 1,165,621 1,120,180 924,083 867,041 826,064 738,282 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 1,360,960 1,165,621 1,120,180 924,083 867,041 826,064 738,282 10.72%
NOSH 1,343,495 1,336,415 897,868 833,333 817,039 410,079 408,953 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 7.23% 3.87% 12.56% 7.80% 6.15% 12.31% 5.74% -
ROE 1.02% 0.61% 3.16% 1.87% 1.69% 4.35% 1.53% -
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 15.81 15.43 33.61 28.71 34.15 80.46 50.73 -17.64%
EPS 1.03 0.53 3.94 2.07 1.79 8.77 2.77 -15.18%
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 15.38 14.92 21.84 17.31 20.19 23.88 15.01 0.40%
EPS 1.00 0.51 2.56 1.25 1.06 2.60 0.82 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9849 0.8436 0.8107 0.6688 0.6275 0.5978 0.5343 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 11.70 14.46 11.04 8.36 7.20 1.98 1.81 36.44%
P/EPS 179.61 420.75 94.16 115.94 137.43 18.13 33.21 32.45%
EY 0.56 0.24 1.06 0.86 0.73 5.52 3.01 -24.42%
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 12.08 11.86 9.58 7.98 7.59 1.96 1.89 36.18%
P/EPS 185.44 345.28 81.73 110.63 144.69 18.02 34.66 32.21%
EY 0.54 0.29 1.22 0.90 0.69 5.55 2.89 -24.37%
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