[TSH] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -20.54%
YoY- -49.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 997,130 1,036,890 983,654 1,045,354 1,058,019 1,108,982 1,134,203 -8.23%
PBT 107,446 103,152 99,998 94,759 119,970 151,333 161,919 -23.94%
Tax -18,065 -15,287 -15,577 -16,745 -22,488 -30,381 -32,390 -32.26%
NP 89,381 87,865 84,421 78,014 97,482 120,952 129,529 -21.92%
-
NP to SH 84,523 81,898 77,027 70,093 88,217 109,556 118,456 -20.16%
-
Tax Rate 16.81% 14.82% 15.58% 17.67% 18.74% 20.08% 20.00% -
Total Cost 907,749 949,025 899,233 967,340 960,537 988,030 1,004,674 -6.54%
-
Net Worth 924,083 905,461 884,507 857,474 867,041 849,978 817,156 8.55%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,861 20,861 20,861 - - - - -
Div Payout % 24.68% 25.47% 27.08% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 924,083 905,461 884,507 857,474 867,041 849,978 817,156 8.55%
NOSH 833,333 833,681 834,441 825,606 817,039 818,152 817,156 1.31%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.96% 8.47% 8.58% 7.46% 9.21% 10.91% 11.42% -
ROE 9.15% 9.04% 8.71% 8.17% 10.17% 12.89% 14.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 119.66 124.37 117.88 126.62 129.49 135.55 138.80 -9.42%
EPS 10.14 9.82 9.23 8.49 10.80 13.39 14.50 -21.23%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.1089 1.0861 1.06 1.0386 1.0612 1.0389 1.00 7.14%
Adjusted Per Share Value based on latest NOSH - 825,606
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.16 75.04 71.19 75.65 76.57 80.26 82.08 -8.23%
EPS 6.12 5.93 5.57 5.07 6.38 7.93 8.57 -20.12%
DPS 1.51 1.51 1.51 0.00 0.00 0.00 0.00 -
NAPS 0.6688 0.6553 0.6401 0.6205 0.6275 0.6151 0.5914 8.55%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.40 2.19 2.17 2.20 2.46 2.29 1.90 -
P/RPS 2.01 1.76 1.84 1.74 1.90 1.69 1.37 29.14%
P/EPS 23.66 22.29 23.51 25.91 22.78 17.10 13.11 48.28%
EY 4.23 4.49 4.25 3.86 4.39 5.85 7.63 -32.53%
DY 1.04 1.14 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.02 2.05 2.12 2.32 2.20 1.90 8.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 -
Price 2.29 2.21 2.10 2.24 2.59 2.12 2.15 -
P/RPS 1.91 1.78 1.78 1.77 2.00 1.56 1.55 14.95%
P/EPS 22.58 22.50 22.75 26.38 23.99 15.83 14.83 32.38%
EY 4.43 4.45 4.40 3.79 4.17 6.32 6.74 -24.42%
DY 1.09 1.13 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.03 1.98 2.16 2.44 2.04 2.15 -2.49%

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