[TSH] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 15.06%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Revenue 1,024,345 1,036,890 1,108,982 920,550 966,171 976,865 1,008,409 0.31%
PBT 211,205 103,152 151,333 121,054 98,497 139,274 51,503 32.58%
Tax -18,037 -15,287 -30,381 -16,103 -10,851 -15,801 -16,996 1.19%
NP 193,168 87,865 120,952 104,951 87,646 123,473 34,507 41.09%
-
NP to SH 183,213 81,898 109,556 96,981 77,869 107,952 34,945 39.26%
-
Tax Rate 8.54% 14.82% 20.08% 13.30% 11.02% 11.35% 33.00% -
Total Cost 831,177 949,025 988,030 815,599 878,525 853,392 973,902 -3.11%
-
Net Worth 896,460 905,461 849,978 410,171 732,292 665,078 649,179 6.66%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Div 31,395 20,861 - 24,566 - 25,585 20,637 8.74%
Div Payout % 17.14% 25.47% - 25.33% - 23.70% 59.06% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Net Worth 896,460 905,461 849,978 410,171 732,292 665,078 649,179 6.66%
NOSH 896,460 833,681 818,152 410,171 409,490 412,912 407,571 17.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
NP Margin 18.86% 8.47% 10.91% 11.40% 9.07% 12.64% 3.42% -
ROE 20.44% 9.04% 12.89% 23.64% 10.63% 16.23% 5.38% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
RPS 114.27 124.37 135.55 224.43 235.94 236.58 247.42 -14.30%
EPS 20.44 9.82 13.39 23.64 19.02 26.14 8.57 18.97%
DPS 3.50 2.50 0.00 6.00 0.00 6.20 5.00 -6.88%
NAPS 1.00 1.0861 1.0389 1.00 1.7883 1.6107 1.5928 -8.88%
Adjusted Per Share Value based on latest NOSH - 410,171
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
RPS 74.13 75.04 80.26 66.62 69.92 70.69 72.98 0.31%
EPS 13.26 5.93 7.93 7.02 5.64 7.81 2.53 39.25%
DPS 2.27 1.51 0.00 1.78 0.00 1.85 1.49 8.77%
NAPS 0.6488 0.6553 0.6151 0.2968 0.53 0.4813 0.4698 6.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/08 31/03/09 -
Price 3.16 2.19 2.29 1.36 1.08 1.43 0.68 -
P/RPS 2.77 1.76 1.69 0.61 0.46 0.60 0.27 59.26%
P/EPS 15.46 22.29 17.10 5.75 5.68 5.47 7.93 14.27%
EY 6.47 4.49 5.85 17.39 17.61 18.28 12.61 -12.48%
DY 1.11 1.14 0.00 4.41 0.00 4.33 7.35 -31.46%
P/NAPS 3.16 2.02 2.20 1.36 0.60 0.89 0.43 48.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 CAGR
Date 22/05/14 20/05/13 21/05/12 18/05/11 19/05/10 21/05/08 20/05/09 -
Price 3.43 2.21 2.12 1.41 0.90 1.60 0.87 -
P/RPS 3.00 1.78 1.56 0.63 0.38 0.68 0.35 53.64%
P/EPS 16.78 22.50 15.83 5.96 4.73 6.12 10.15 10.57%
EY 5.96 4.45 6.32 16.77 21.13 16.34 9.86 -9.57%
DY 1.02 1.13 0.00 4.26 0.00 3.87 5.75 -29.22%
P/NAPS 3.43 2.03 2.04 1.41 0.50 0.99 0.55 44.17%

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