[TSH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 25.34%
YoY- 95.99%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 835,874 588,927 287,118 1,017,840 740,316 519,838 280,614 106.88%
PBT 150,103 116,457 72,928 164,485 126,880 50,772 26,208 219.77%
Tax -27,858 -20,569 -14,938 -7,922 -3,865 -10,716 -4,822 221.62%
NP 122,245 95,888 57,990 156,563 123,015 40,056 21,386 219.35%
-
NP to SH 111,832 87,551 52,174 150,963 120,447 37,175 19,925 215.49%
-
Tax Rate 18.56% 17.66% 20.48% 4.82% 3.05% 21.11% 18.40% -
Total Cost 713,629 493,039 229,128 861,277 617,301 479,782 259,228 96.30%
-
Net Worth 1,137,063 1,119,145 1,152,310 675,039 994,550 924,290 905,461 16.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 29,952 - - - -
Div Payout % - - - 19.84% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,137,063 1,119,145 1,152,310 675,039 994,550 924,290 905,461 16.38%
NOSH 896,808 897,038 896,460 855,779 841,698 833,520 833,681 4.98%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.62% 16.28% 20.20% 15.38% 16.62% 7.71% 7.62% -
ROE 9.84% 7.82% 4.53% 22.36% 12.11% 4.02% 2.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.21 65.65 32.03 118.94 87.96 62.37 33.66 97.07%
EPS 12.47 9.76 5.82 11.58 14.31 4.46 2.39 200.52%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.2679 1.2476 1.2854 0.7888 1.1816 1.1089 1.0861 10.85%
Adjusted Per Share Value based on latest NOSH - 897,005
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.49 42.62 20.78 73.66 53.58 37.62 20.31 106.86%
EPS 8.09 6.34 3.78 10.93 8.72 2.69 1.44 215.69%
DPS 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
NAPS 0.8229 0.8099 0.8339 0.4885 0.7197 0.6689 0.6553 16.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.49 3.71 3.16 3.01 2.42 2.40 2.19 -
P/RPS 3.74 5.65 9.87 2.53 2.75 3.85 6.51 -30.86%
P/EPS 27.99 38.01 54.30 17.06 16.91 53.81 91.63 -54.61%
EY 3.57 2.63 1.84 5.86 5.91 1.86 1.09 120.38%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 2.75 2.97 2.46 3.82 2.05 2.16 2.02 22.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 -
Price 2.28 3.22 3.43 3.00 2.73 2.29 2.21 -
P/RPS 2.45 4.90 10.71 2.52 3.10 3.67 6.57 -48.16%
P/EPS 18.28 32.99 58.93 17.01 19.08 51.35 92.47 -66.03%
EY 5.47 3.03 1.70 5.88 5.24 1.95 1.08 194.63%
DY 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
P/NAPS 1.80 2.58 2.67 3.80 2.31 2.07 2.03 -7.69%

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