[TSH] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.73%
YoY- 32.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 202,276 206,028 287,118 280,614 227,378 252,599 240,476 -2.83%
PBT 64,387 8,535 72,928 26,208 23,054 33,640 17,918 23.73%
Tax -7,272 -1,717 -14,938 -4,822 -5,112 -7,121 -5,531 4.66%
NP 57,115 6,818 57,990 21,386 17,942 26,519 12,387 28.98%
-
NP to SH 54,724 6,437 52,174 19,925 15,054 23,954 11,261 30.11%
-
Tax Rate 11.29% 20.12% 20.48% 18.40% 22.17% 21.17% 30.87% -
Total Cost 145,161 199,210 229,128 259,228 209,436 226,080 228,089 -7.24%
-
Net Worth 1,321,040 1,192,990 1,152,310 905,461 849,978 780,801 732,292 10.32%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,321,040 1,192,990 1,152,310 905,461 849,978 780,801 732,292 10.32%
NOSH 1,344,569 1,341,041 896,460 833,681 818,152 410,171 409,490 21.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.24% 3.31% 20.20% 7.62% 7.89% 10.50% 5.15% -
ROE 4.14% 0.54% 4.53% 2.20% 1.77% 3.07% 1.54% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.04 15.36 32.03 33.66 27.79 61.58 58.73 -20.29%
EPS 4.07 0.48 5.82 2.39 1.84 5.84 2.75 6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9825 0.8896 1.2854 1.0861 1.0389 1.9036 1.7883 -9.49%
Adjusted Per Share Value based on latest NOSH - 833,681
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.64 14.91 20.78 20.31 16.46 18.28 17.40 -2.83%
EPS 3.96 0.47 3.78 1.44 1.09 1.73 0.81 30.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.956 0.8634 0.8339 0.6553 0.6151 0.5651 0.53 10.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.14 2.27 3.16 2.19 2.29 1.36 1.08 -
P/RPS 14.23 14.78 9.87 6.51 8.24 2.21 1.84 40.58%
P/EPS 52.58 472.92 54.30 91.63 124.46 23.29 39.27 4.98%
EY 1.90 0.21 1.84 1.09 0.80 4.29 2.55 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.55 2.46 2.02 2.20 0.71 0.60 23.96%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 20/05/15 22/05/14 20/05/13 21/05/12 18/05/11 19/05/10 -
Price 1.90 2.25 3.43 2.21 2.12 1.41 0.90 -
P/RPS 12.63 14.65 10.71 6.57 7.63 2.29 1.53 42.11%
P/EPS 46.68 468.75 58.93 92.47 115.22 24.14 32.73 6.08%
EY 2.14 0.21 1.70 1.08 0.87 4.14 3.06 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.53 2.67 2.03 2.04 0.74 0.50 25.22%

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