[TSH] QoQ Annualized Quarter 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- 25.52%
YoY- -34.97%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 987,088 1,039,676 1,122,456 983,654 1,022,460 1,012,724 909,512 5.60%
PBT 169,173 101,544 104,832 99,998 86,862 86,648 92,216 49.80%
Tax -5,153 -21,432 -19,288 -15,577 -15,292 -16,456 -20,448 -60.06%
NP 164,020 80,112 85,544 84,421 71,570 70,192 71,768 73.41%
-
NP to SH 160,596 74,350 79,700 77,027 61,368 59,358 60,216 92.20%
-
Tax Rate 3.05% 21.11% 18.40% 15.58% 17.60% 18.99% 22.17% -
Total Cost 823,068 959,564 1,036,912 899,233 950,889 942,532 837,744 -1.17%
-
Net Worth 994,550 924,290 905,461 873,903 852,096 870,037 849,978 11.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 20,605 - - - -
Div Payout % - - - 26.75% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 994,550 924,290 905,461 873,903 852,096 870,037 849,978 11.02%
NOSH 841,698 833,520 833,681 824,204 820,427 819,861 818,152 1.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.62% 7.71% 7.62% 8.58% 7.00% 6.93% 7.89% -
ROE 16.15% 8.04% 8.80% 8.81% 7.20% 6.82% 7.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 117.27 124.73 134.64 119.35 124.63 123.52 111.17 3.62%
EPS 19.08 8.92 9.56 9.34 7.48 7.24 7.36 88.60%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.1816 1.1089 1.0861 1.0603 1.0386 1.0612 1.0389 8.95%
Adjusted Per Share Value based on latest NOSH - 834,441
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 71.43 75.24 81.23 71.19 73.99 73.29 65.82 5.59%
EPS 11.62 5.38 5.77 5.57 4.44 4.30 4.36 92.11%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 0.7197 0.6689 0.6553 0.6324 0.6167 0.6296 0.6151 11.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.42 2.40 2.19 2.17 2.20 2.46 2.29 -
P/RPS 2.06 1.92 1.63 1.82 1.77 1.99 2.06 0.00%
P/EPS 12.68 26.91 22.91 23.22 29.41 33.98 31.11 -44.99%
EY 7.88 3.72 4.37 4.31 3.40 2.94 3.21 81.87%
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 2.05 2.16 2.02 2.05 2.12 2.32 2.20 -4.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 -
Price 2.73 2.29 2.21 2.10 2.24 2.59 2.12 -
P/RPS 2.33 1.84 1.64 1.76 1.80 2.10 1.91 14.15%
P/EPS 14.31 25.67 23.12 22.47 29.95 35.77 28.80 -37.24%
EY 6.99 3.90 4.33 4.45 3.34 2.80 3.47 59.43%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 2.31 2.07 2.03 1.98 2.16 2.44 2.04 8.63%

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