[TSH] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 382.74%
YoY- 409.4%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 213,259 181,383 246,946 220,478 260,483 273,148 214,265 -0.07%
PBT 22,426 -51,223 33,647 76,108 21,823 47,034 27,133 -3.12%
Tax -8,529 1,740 -7,289 6,852 -3,241 -8,984 -6,156 5.57%
NP 13,897 -49,483 26,358 82,960 18,582 38,050 20,977 -6.62%
-
NP to SH 11,087 -48,193 24,281 83,272 16,347 34,471 18,244 -7.95%
-
Tax Rate 38.03% - 21.66% -9.00% 14.85% 19.10% 22.69% -
Total Cost 199,362 230,866 220,588 137,518 241,901 235,098 193,288 0.51%
-
Net Worth 1,440,634 1,218,574 1,136,010 1,011,245 857,474 842,633 728,368 12.02%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,440,634 1,218,574 1,136,010 1,011,245 857,474 842,633 728,368 12.02%
NOSH 1,352,073 1,361,384 895,977 855,827 825,606 409,881 409,932 21.98%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.52% -27.28% 10.67% 37.63% 7.13% 13.93% 9.79% -
ROE 0.77% -3.95% 2.14% 8.23% 1.91% 4.09% 2.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.77 13.32 27.56 25.76 31.55 66.64 52.27 -18.08%
EPS 0.82 -3.54 2.71 9.73 1.98 8.41 4.45 -24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0655 0.8951 1.2679 1.1816 1.0386 2.0558 1.7768 -8.16%
Adjusted Per Share Value based on latest NOSH - 855,827
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.43 13.13 17.87 15.96 18.85 19.77 15.51 -0.08%
EPS 0.80 -3.49 1.76 6.03 1.18 2.49 1.32 -8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0426 0.8819 0.8221 0.7318 0.6205 0.6098 0.5271 12.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.91 1.93 3.49 2.42 2.20 1.50 1.06 -
P/RPS 12.11 14.49 12.66 9.39 6.97 2.25 2.03 34.63%
P/EPS 232.93 -54.52 128.78 24.87 111.11 17.84 23.82 46.18%
EY 0.43 -1.83 0.78 4.02 0.90 5.61 4.20 -31.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.16 2.75 2.05 2.12 0.73 0.60 19.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 18/11/15 18/11/14 19/11/13 20/11/12 17/11/11 18/11/10 -
Price 1.92 2.01 2.28 2.73 2.24 1.80 1.29 -
P/RPS 12.17 15.09 8.27 10.60 7.10 2.70 2.47 30.41%
P/EPS 234.15 -56.78 84.13 28.06 113.13 21.40 28.99 41.60%
EY 0.43 -1.76 1.19 3.56 0.88 4.67 3.45 -29.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.25 1.80 2.31 2.16 0.88 0.73 16.21%

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