[TSH] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.34%
YoY- 124.84%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,113,398 957,125 1,045,354 1,101,904 946,102 789,327 1,188,290 -1.07%
PBT 187,707 161,731 94,759 174,891 86,539 32,502 151,453 3.63%
Tax -31,915 -7,972 -16,745 -24,152 -17,645 -5,874 -25,599 3.74%
NP 155,792 153,759 78,014 150,739 68,894 26,628 125,854 3.61%
-
NP to SH 142,349 151,448 70,093 137,844 61,307 26,937 113,410 3.85%
-
Tax Rate 17.00% 4.93% 17.67% 13.81% 20.39% 18.07% 16.90% -
Total Cost 957,606 803,366 967,340 951,165 877,208 762,699 1,062,436 -1.71%
-
Net Worth 895,977 1,011,245 857,474 819,762 728,368 703,767 692,214 4.39%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 31,395 20,861 - 24,566 - 20,637 25,585 3.46%
Div Payout % 22.06% 13.77% - 17.82% - 76.62% 22.56% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 895,977 1,011,245 857,474 819,762 728,368 703,767 692,214 4.39%
NOSH 895,977 855,827 825,606 409,881 409,932 408,952 412,818 13.77%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.99% 16.06% 7.46% 13.68% 7.28% 3.37% 10.59% -
ROE 15.89% 14.98% 8.17% 16.82% 8.42% 3.83% 16.38% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 124.27 111.84 126.62 268.84 230.79 193.01 287.85 -13.05%
EPS 15.89 17.70 8.49 33.63 14.96 6.59 27.47 -8.71%
DPS 3.50 2.44 0.00 6.00 0.00 5.00 6.20 -9.08%
NAPS 1.00 1.1816 1.0386 2.00 1.7768 1.7209 1.6768 -8.25%
Adjusted Per Share Value based on latest NOSH - 409,881
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 80.58 69.27 75.65 79.74 68.47 57.12 86.00 -1.07%
EPS 10.30 10.96 5.07 9.98 4.44 1.95 8.21 3.85%
DPS 2.27 1.51 0.00 1.78 0.00 1.49 1.85 3.46%
NAPS 0.6484 0.7318 0.6205 0.5933 0.5271 0.5093 0.501 4.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.49 2.42 2.20 1.50 1.06 0.88 0.95 -
P/RPS 2.81 2.16 1.74 0.56 0.46 0.46 0.33 42.87%
P/EPS 21.97 13.68 25.91 4.46 7.09 13.36 3.46 36.06%
EY 4.55 7.31 3.86 22.42 14.11 7.49 28.92 -26.51%
DY 1.00 1.01 0.00 4.00 0.00 5.68 6.52 -26.82%
P/NAPS 3.49 2.05 2.12 0.75 0.60 0.51 0.57 35.23%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 19/11/13 20/11/12 17/11/11 18/11/10 05/11/09 06/11/08 -
Price 2.28 2.73 2.24 1.80 1.29 0.86 0.66 -
P/RPS 1.83 2.44 1.77 0.67 0.56 0.45 0.23 41.27%
P/EPS 14.35 15.43 26.38 5.35 8.63 13.06 2.40 34.70%
EY 6.97 6.48 3.79 18.68 11.59 7.66 41.62 -25.74%
DY 1.54 0.89 0.00 3.33 0.00 5.81 9.39 -26.00%
P/NAPS 2.28 2.31 2.16 0.90 0.73 0.50 0.39 34.20%

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