[TSH] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.89%
YoY- 138.21%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,004,492 802,091 894,304 1,086,930 997,130 1,058,019 1,043,021 -0.62%
PBT 161,257 60,375 105,885 230,168 107,446 119,970 154,990 0.66%
Tax -96,766 -107,914 -36,757 -17,774 -18,065 -22,488 -21,324 28.63%
NP 64,491 -47,539 69,128 212,394 89,381 97,482 133,666 -11.42%
-
NP to SH 49,608 -50,507 64,737 201,340 84,523 88,217 121,617 -13.87%
-
Tax Rate 60.01% 178.74% 34.71% 7.72% 16.81% 18.74% 13.76% -
Total Cost 940,001 849,630 825,176 874,536 907,749 960,537 909,355 0.55%
-
Net Worth 1,510,999 1,360,960 1,165,621 897,868 924,083 867,041 820,159 10.71%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 26,908 26,913 33,475 31,395 20,861 - 24,566 1.52%
Div Payout % 54.24% 0.00% 51.71% 15.59% 24.68% - 20.20% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,510,999 1,360,960 1,165,621 897,868 924,083 867,041 820,159 10.71%
NOSH 1,354,671 1,343,495 1,336,415 897,868 833,333 817,039 410,079 22.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.42% -5.93% 7.73% 19.54% 8.96% 9.21% 12.82% -
ROE 3.28% -3.71% 5.55% 22.42% 9.15% 10.17% 14.83% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 74.15 59.70 66.92 121.06 119.66 129.49 254.35 -18.55%
EPS 3.66 -3.76 4.84 22.42 10.14 10.80 29.66 -29.41%
DPS 2.00 2.00 2.50 3.50 2.50 0.00 6.00 -16.71%
NAPS 1.1154 1.013 0.8722 1.00 1.1089 1.0612 2.00 -9.26%
Adjusted Per Share Value based on latest NOSH - 897,868
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 72.69 58.05 64.72 78.66 72.16 76.57 75.48 -0.62%
EPS 3.59 -3.66 4.68 14.57 6.12 6.38 8.80 -13.86%
DPS 1.95 1.95 2.42 2.27 1.51 0.00 1.78 1.53%
NAPS 1.0935 0.9849 0.8436 0.6498 0.6688 0.6275 0.5935 10.71%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.75 1.85 2.23 3.71 2.40 2.46 1.59 -
P/RPS 2.36 3.10 3.33 3.06 2.01 1.90 0.63 24.59%
P/EPS 47.79 -49.21 46.04 16.54 23.66 22.78 5.36 43.95%
EY 2.09 -2.03 2.17 6.04 4.23 4.39 18.65 -30.54%
DY 1.14 1.08 1.12 0.94 1.04 0.00 3.77 -18.05%
P/NAPS 1.57 1.83 2.56 3.71 2.16 2.32 0.80 11.88%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 29/08/16 25/08/15 26/08/14 20/08/13 22/08/12 19/08/11 -
Price 1.71 1.91 1.83 3.22 2.29 2.59 1.58 -
P/RPS 2.31 3.20 2.73 2.66 1.91 2.00 0.62 24.48%
P/EPS 46.70 -50.81 37.78 14.36 22.58 23.99 5.33 43.53%
EY 2.14 -1.97 2.65 6.96 4.43 4.17 18.77 -30.34%
DY 1.17 1.05 1.37 1.09 1.09 0.00 3.80 -17.81%
P/NAPS 1.53 1.89 2.10 3.22 2.07 2.44 0.79 11.63%

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