[TSH] QoQ 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- 382.74%
YoY- 409.4%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
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 301,809 287,118 277,525 220,478 239,224 280,614 216,809 24.74%
PBT 43,527 72,928 37,605 76,108 24,564 26,208 34,851 16.02%
Tax -5,631 -14,938 -4,057 6,852 -5,894 -4,822 -4,108 23.46%
NP 37,896 57,990 33,548 82,960 18,670 21,386 30,743 15.00%
-
NP to SH 35,376 52,174 30,517 83,272 17,250 19,925 31,001 9.22%
-
Tax Rate 12.94% 20.48% 10.79% -9.00% 23.99% 18.40% 11.79% -
Total Cost 263,913 229,128 243,977 137,518 220,554 259,228 186,066 26.32%
-
Net Worth 1,120,180 1,152,310 897,005 1,011,245 924,083 905,461 884,507 17.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 31,395 - - - 20,861 -
Div Payout % - - 102.88% - - - 67.29% -
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 1,120,180 1,152,310 897,005 1,011,245 924,083 905,461 884,507 17.10%
NOSH 897,868 896,460 897,005 855,827 833,333 833,681 834,441 5.01%
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 12.56% 20.20% 12.09% 37.63% 7.80% 7.62% 14.18% -
ROE 3.16% 4.53% 3.40% 8.23% 1.87% 2.20% 3.50% -
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 33.61 32.03 30.94 25.76 28.71 33.66 25.98 18.78%
EPS 3.94 5.82 2.27 9.73 2.07 2.39 3.72 3.91%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.50 -
NAPS 1.2476 1.2854 1.00 1.1816 1.1089 1.0861 1.06 11.50%
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 21.84 20.78 20.08 15.96 17.31 20.31 15.69 24.74%
EPS 2.56 3.78 2.21 6.03 1.25 1.44 2.24 9.33%
DPS 0.00 0.00 2.27 0.00 0.00 0.00 1.51 -
NAPS 0.8107 0.8339 0.6492 0.7318 0.6688 0.6553 0.6401 17.11%
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 11.04 9.87 9.73 9.39 8.36 6.51 8.35 20.52%
P/EPS 94.16 54.30 88.47 24.87 115.94 91.63 58.41 37.60%
EY 1.06 1.84 1.13 4.02 0.86 1.09 1.71 -27.36%
DY 0.00 0.00 1.16 0.00 0.00 0.00 1.15 -
P/NAPS 2.97 2.46 3.01 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 9.58 10.71 9.70 10.60 7.98 6.57 8.08 12.05%
P/EPS 81.73 58.93 88.18 28.06 110.63 92.47 56.52 27.96%
EY 1.22 1.70 1.13 3.56 0.90 1.08 1.77 -22.02%
DY 0.00 0.00 1.17 0.00 0.00 0.00 1.19 -
P/NAPS 2.58 2.67 3.00 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