[TSH] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -37.45%
YoY- -37.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 216,809 260,483 278,984 227,378 278,509 273,148 329,947 -24.32%
PBT 34,851 21,823 20,270 23,054 29,612 47,034 51,633 -22.96%
Tax -4,108 -3,241 -3,116 -5,112 -5,276 -8,984 -11,009 -48.01%
NP 30,743 18,582 17,154 17,942 24,336 38,050 40,624 -16.88%
-
NP to SH 31,001 16,347 14,625 15,054 24,067 34,471 35,964 -9.38%
-
Tax Rate 11.79% 14.85% 15.37% 22.17% 17.82% 19.10% 21.32% -
Total Cost 186,066 241,901 261,830 209,436 254,173 235,098 289,323 -25.39%
-
Net Worth 884,507 857,474 867,041 849,978 817,156 842,633 826,064 4.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,861 - - - - - - -
Div Payout % 67.29% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 884,507 857,474 867,041 849,978 817,156 842,633 826,064 4.64%
NOSH 834,441 825,606 817,039 818,152 817,156 409,881 410,079 60.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.18% 7.13% 6.15% 7.89% 8.74% 13.93% 12.31% -
ROE 3.50% 1.91% 1.69% 1.77% 2.95% 4.09% 4.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.98 31.55 34.15 27.79 34.08 66.64 80.46 -52.77%
EPS 3.72 1.98 1.79 1.84 2.94 8.41 8.77 -43.39%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.0386 1.0612 1.0389 1.00 2.0558 2.0144 -34.69%
Adjusted Per Share Value based on latest NOSH - 818,152
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.69 18.85 20.19 16.46 20.16 19.77 23.88 -24.32%
EPS 2.24 1.18 1.06 1.09 1.74 2.49 2.60 -9.41%
DPS 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6401 0.6205 0.6275 0.6151 0.5914 0.6098 0.5978 4.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.17 2.20 2.46 2.29 1.90 1.50 1.59 -
P/RPS 8.35 6.97 7.20 8.24 5.57 2.25 1.98 159.88%
P/EPS 58.41 111.11 137.43 124.46 64.51 17.84 18.13 117.36%
EY 1.71 0.90 0.73 0.80 1.55 5.61 5.52 -54.05%
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.12 2.32 2.20 1.90 0.73 0.79 88.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 -
Price 2.10 2.24 2.59 2.12 2.15 1.80 1.58 -
P/RPS 8.08 7.10 7.59 7.63 6.31 2.70 1.96 155.99%
P/EPS 56.52 113.13 144.69 115.22 73.00 21.40 18.02 113.53%
EY 1.77 0.88 0.69 0.87 1.37 4.67 5.55 -53.15%
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.16 2.44 2.04 2.15 0.88 0.78 85.56%

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