[TSH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.47%
YoY- 32.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,017,840 987,088 1,039,676 1,122,456 983,654 1,022,460 1,012,724 0.33%
PBT 164,485 169,173 101,544 104,832 99,998 86,862 86,648 53.13%
Tax -7,922 -5,153 -21,432 -19,288 -15,577 -15,292 -16,456 -38.49%
NP 156,563 164,020 80,112 85,544 84,421 71,570 70,192 70.46%
-
NP to SH 150,963 160,596 74,350 79,700 77,027 61,368 59,358 86.00%
-
Tax Rate 4.82% 3.05% 21.11% 18.40% 15.58% 17.60% 18.99% -
Total Cost 861,277 823,068 959,564 1,036,912 899,233 950,889 942,532 -5.81%
-
Net Worth 675,039 994,550 924,290 905,461 873,903 852,096 870,037 -15.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 29,952 - - - 20,605 - - -
Div Payout % 19.84% - - - 26.75% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 675,039 994,550 924,290 905,461 873,903 852,096 870,037 -15.52%
NOSH 855,779 841,698 833,520 833,681 824,204 820,427 819,861 2.89%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.38% 16.62% 7.71% 7.62% 8.58% 7.00% 6.93% -
ROE 22.36% 16.15% 8.04% 8.80% 8.81% 7.20% 6.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.94 117.27 124.73 134.64 119.35 124.63 123.52 -2.48%
EPS 11.58 19.08 8.92 9.56 9.34 7.48 7.24 36.64%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.7888 1.1816 1.1089 1.0861 1.0603 1.0386 1.0612 -17.89%
Adjusted Per Share Value based on latest NOSH - 833,681
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.66 71.43 75.24 81.23 71.19 73.99 73.29 0.33%
EPS 10.93 11.62 5.38 5.77 5.57 4.44 4.30 85.93%
DPS 2.17 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.4885 0.7197 0.6689 0.6553 0.6324 0.6167 0.6296 -15.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.01 2.42 2.40 2.19 2.17 2.20 2.46 -
P/RPS 2.53 2.06 1.92 1.63 1.82 1.77 1.99 17.30%
P/EPS 17.06 12.68 26.91 22.91 23.22 29.41 33.98 -36.75%
EY 5.86 7.88 3.72 4.37 4.31 3.40 2.94 58.18%
DY 1.16 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 3.82 2.05 2.16 2.02 2.05 2.12 2.32 39.31%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 -
Price 3.00 2.73 2.29 2.21 2.10 2.24 2.59 -
P/RPS 2.52 2.33 1.84 1.64 1.76 1.80 2.10 12.88%
P/EPS 17.01 14.31 25.67 23.12 22.47 29.95 35.77 -38.99%
EY 5.88 6.99 3.90 4.33 4.45 3.34 2.80 63.76%
DY 1.17 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 3.80 2.31 2.07 2.03 1.98 2.16 2.44 34.24%

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