[TSH] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.89%
YoY- -34.97%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 799,531 1,071,045 1,017,841 983,654 1,134,203 908,427 908,299 -2.10%
PBT 14,155 187,452 164,485 99,998 161,919 105,332 85,923 -25.94%
Tax -119,394 -37,225 -7,921 -15,577 -32,390 -14,513 -5,889 65.09%
NP -105,239 150,227 156,564 84,421 129,529 90,819 80,034 -
-
NP to SH -105,549 138,768 150,964 77,027 118,456 84,288 72,314 -
-
Tax Rate 843.48% 19.86% 4.82% 15.58% 20.00% 13.78% 6.85% -
Total Cost 904,770 920,818 861,277 899,233 1,004,674 817,608 828,265 1.48%
-
Net Worth 1,366,010 1,241,539 897,005 884,507 817,156 752,968 408,903 22.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 26,913 33,475 31,395 20,861 - 24,566 - -
Div Payout % 0.00% 24.12% 20.80% 27.08% - 29.15% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,366,010 1,241,539 897,005 884,507 817,156 752,968 408,903 22.25%
NOSH 1,345,690 1,339,019 897,005 834,441 817,156 409,444 408,903 21.94%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -13.16% 14.03% 15.38% 8.58% 11.42% 10.00% 8.81% -
ROE -7.73% 11.18% 16.83% 8.71% 14.50% 11.19% 17.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 59.41 79.99 113.47 117.88 138.80 221.87 222.13 -19.72%
EPS -7.84 10.36 16.83 9.23 14.50 20.59 17.68 -
DPS 2.00 2.50 3.50 2.50 0.00 6.00 0.00 -
NAPS 1.0151 0.9272 1.00 1.06 1.00 1.839 1.00 0.24%
Adjusted Per Share Value based on latest NOSH - 834,441
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.86 77.51 73.66 71.19 82.08 65.74 65.73 -2.10%
EPS -7.64 10.04 10.93 5.57 8.57 6.10 5.23 -
DPS 1.95 2.42 2.27 1.51 0.00 1.78 0.00 -
NAPS 0.9886 0.8985 0.6492 0.6401 0.5914 0.5449 0.2959 22.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.96 2.31 3.01 2.17 1.90 1.41 0.99 -
P/RPS 3.30 2.89 2.65 1.84 1.37 0.64 0.45 39.36%
P/EPS -24.99 22.29 17.88 23.51 13.11 6.85 5.60 -
EY -4.00 4.49 5.59 4.25 7.63 14.60 17.86 -
DY 1.02 1.08 1.16 1.15 0.00 4.26 0.00 -
P/NAPS 1.93 2.49 3.01 2.05 1.90 0.77 0.99 11.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 25/02/10 -
Price 1.93 2.25 3.00 2.10 2.15 1.38 1.01 -
P/RPS 3.25 2.81 2.64 1.78 1.55 0.62 0.45 39.01%
P/EPS -24.61 21.71 17.83 22.75 14.83 6.70 5.71 -
EY -4.06 4.61 5.61 4.40 6.74 14.92 17.51 -
DY 1.04 1.11 1.17 1.19 0.00 4.35 0.00 -
P/NAPS 1.90 2.43 3.00 1.98 2.15 0.75 1.01 11.10%

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