[TSH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 116.0%
YoY- 161.69%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,177,854 1,148,472 1,017,840 987,088 1,039,676 1,122,456 983,654 12.80%
PBT 232,914 291,712 164,485 169,173 101,544 104,832 99,998 75.98%
Tax -41,138 -59,752 -7,922 -5,153 -21,432 -19,288 -15,577 91.40%
NP 191,776 231,960 156,563 164,020 80,112 85,544 84,421 73.06%
-
NP to SH 175,102 208,696 150,963 160,596 74,350 79,700 77,027 73.14%
-
Tax Rate 17.66% 20.48% 4.82% 3.05% 21.11% 18.40% 15.58% -
Total Cost 986,078 916,512 861,277 823,068 959,564 1,036,912 899,233 6.35%
-
Net Worth 1,119,145 1,152,310 675,039 994,550 924,290 905,461 873,903 17.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 29,952 - - - 20,605 -
Div Payout % - - 19.84% - - - 26.75% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,119,145 1,152,310 675,039 994,550 924,290 905,461 873,903 17.98%
NOSH 897,038 896,460 855,779 841,698 833,520 833,681 824,204 5.82%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.28% 20.20% 15.38% 16.62% 7.71% 7.62% 8.58% -
ROE 15.65% 18.11% 22.36% 16.15% 8.04% 8.80% 8.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.30 128.11 118.94 117.27 124.73 134.64 119.35 6.58%
EPS 19.52 23.28 11.58 19.08 8.92 9.56 9.34 63.68%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.50 -
NAPS 1.2476 1.2854 0.7888 1.1816 1.1089 1.0861 1.0603 11.48%
Adjusted Per Share Value based on latest NOSH - 855,827
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 85.24 83.11 73.66 71.43 75.24 81.23 71.19 12.79%
EPS 12.67 15.10 10.93 11.62 5.38 5.77 5.57 73.22%
DPS 0.00 0.00 2.17 0.00 0.00 0.00 1.49 -
NAPS 0.8099 0.8339 0.4885 0.7197 0.6689 0.6553 0.6324 17.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.71 3.16 3.01 2.42 2.40 2.19 2.17 -
P/RPS 2.83 2.47 2.53 2.06 1.92 1.63 1.82 34.32%
P/EPS 19.01 13.57 17.06 12.68 26.91 22.91 23.22 -12.51%
EY 5.26 7.37 5.86 7.88 3.72 4.37 4.31 14.24%
DY 0.00 0.00 1.16 0.00 0.00 0.00 1.15 -
P/NAPS 2.97 2.46 3.82 2.05 2.16 2.02 2.05 28.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 -
Price 3.22 3.43 3.00 2.73 2.29 2.21 2.10 -
P/RPS 2.45 2.68 2.52 2.33 1.84 1.64 1.76 24.74%
P/EPS 16.50 14.73 17.01 14.31 25.67 23.12 22.47 -18.65%
EY 6.06 6.79 5.88 6.99 3.90 4.33 4.45 22.92%
DY 0.00 0.00 1.17 0.00 0.00 0.00 1.19 -
P/NAPS 2.58 2.67 3.80 2.31 2.07 2.03 1.98 19.35%

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