[TSH] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -13.43%
YoY- 17.95%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 287,118 277,525 220,478 239,224 280,614 216,809 260,483 6.71%
PBT 72,928 37,605 76,108 24,564 26,208 34,851 21,823 123.68%
Tax -14,938 -4,057 6,852 -5,894 -4,822 -4,108 -3,241 177.21%
NP 57,990 33,548 82,960 18,670 21,386 30,743 18,582 113.70%
-
NP to SH 52,174 30,517 83,272 17,250 19,925 31,001 16,347 116.92%
-
Tax Rate 20.48% 10.79% -9.00% 23.99% 18.40% 11.79% 14.85% -
Total Cost 229,128 243,977 137,518 220,554 259,228 186,066 241,901 -3.55%
-
Net Worth 1,152,310 897,005 1,011,245 924,083 905,461 884,507 857,474 21.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 31,395 - - - 20,861 - -
Div Payout % - 102.88% - - - 67.29% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,152,310 897,005 1,011,245 924,083 905,461 884,507 857,474 21.79%
NOSH 896,460 897,005 855,827 833,333 833,681 834,441 825,606 5.64%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.20% 12.09% 37.63% 7.80% 7.62% 14.18% 7.13% -
ROE 4.53% 3.40% 8.23% 1.87% 2.20% 3.50% 1.91% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.03 30.94 25.76 28.71 33.66 25.98 31.55 1.01%
EPS 5.82 2.27 9.73 2.07 2.39 3.72 1.98 105.33%
DPS 0.00 3.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.2854 1.00 1.1816 1.1089 1.0861 1.06 1.0386 15.28%
Adjusted Per Share Value based on latest NOSH - 833,333
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.78 20.08 15.96 17.31 20.31 15.69 18.85 6.72%
EPS 3.78 2.21 6.03 1.25 1.44 2.24 1.18 117.46%
DPS 0.00 2.27 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.8339 0.6492 0.7318 0.6688 0.6553 0.6401 0.6205 21.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.16 3.01 2.42 2.40 2.19 2.17 2.20 -
P/RPS 9.87 9.73 9.39 8.36 6.51 8.35 6.97 26.12%
P/EPS 54.30 88.47 24.87 115.94 91.63 58.41 111.11 -37.98%
EY 1.84 1.13 4.02 0.86 1.09 1.71 0.90 61.15%
DY 0.00 1.16 0.00 0.00 0.00 1.15 0.00 -
P/NAPS 2.46 3.01 2.05 2.16 2.02 2.05 2.12 10.43%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 -
Price 3.43 3.00 2.73 2.29 2.21 2.10 2.24 -
P/RPS 10.71 9.70 10.60 7.98 6.57 8.08 7.10 31.56%
P/EPS 58.93 88.18 28.06 110.63 92.47 56.52 113.13 -35.28%
EY 1.70 1.13 3.56 0.90 1.08 1.77 0.88 55.17%
DY 0.00 1.17 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 2.67 3.00 2.31 2.07 2.03 1.98 2.16 15.19%

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