[TSH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.42%
YoY- -50.47%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,122,456 983,654 1,022,460 1,012,724 909,512 1,134,203 1,140,925 -1.08%
PBT 104,832 99,998 86,862 86,648 92,216 161,919 176,409 -29.29%
Tax -19,288 -15,577 -15,292 -16,456 -20,448 -32,390 -36,152 -34.19%
NP 85,544 84,421 71,570 70,192 71,768 129,529 140,257 -28.05%
-
NP to SH 79,700 77,027 61,368 59,358 60,216 118,456 125,852 -26.23%
-
Tax Rate 18.40% 15.58% 17.60% 18.99% 22.17% 20.00% 20.49% -
Total Cost 1,036,912 899,233 950,889 942,532 837,744 1,004,674 1,000,668 2.39%
-
Net Worth 905,461 873,903 852,096 870,037 849,978 849,494 842,208 4.94%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 20,605 - - - - - -
Div Payout % - 26.75% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 905,461 873,903 852,096 870,037 849,978 849,494 842,208 4.94%
NOSH 833,681 824,204 820,427 819,861 818,152 818,316 409,674 60.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.62% 8.58% 7.00% 6.93% 7.89% 11.42% 12.29% -
ROE 8.80% 8.81% 7.20% 6.82% 7.08% 13.94% 14.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 134.64 119.35 124.63 123.52 111.17 138.60 278.50 -38.37%
EPS 9.56 9.34 7.48 7.24 7.36 14.48 30.72 -54.04%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0861 1.0603 1.0386 1.0612 1.0389 1.0381 2.0558 -34.62%
Adjusted Per Share Value based on latest NOSH - 817,039
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 81.23 71.19 73.99 73.29 65.82 82.08 82.57 -1.08%
EPS 5.77 5.57 4.44 4.30 4.36 8.57 9.11 -26.22%
DPS 0.00 1.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.6324 0.6167 0.6296 0.6151 0.6148 0.6095 4.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.19 2.17 2.20 2.46 2.29 1.90 1.50 -
P/RPS 1.63 1.82 1.77 1.99 2.06 1.37 0.54 108.72%
P/EPS 22.91 23.22 29.41 33.98 31.11 13.13 4.88 180.10%
EY 4.37 4.31 3.40 2.94 3.21 7.62 20.48 -64.25%
DY 0.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.05 2.12 2.32 2.20 1.83 0.73 96.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 -
Price 2.21 2.10 2.24 2.59 2.12 2.15 1.80 -
P/RPS 1.64 1.76 1.80 2.10 1.91 1.55 0.65 85.22%
P/EPS 23.12 22.47 29.95 35.77 28.80 14.85 5.86 149.47%
EY 4.33 4.45 3.34 2.80 3.47 6.73 17.07 -59.89%
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.98 2.16 2.44 2.04 2.07 0.88 74.49%

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