[TSH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 21.36%
YoY- 123.71%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,071,045 1,113,398 1,086,930 1,024,345 1,017,841 957,125 997,130 4.86%
PBT 187,452 187,707 230,168 211,205 164,485 161,731 107,446 44.77%
Tax -37,225 -31,915 -17,774 -18,037 -7,921 -7,972 -18,065 61.71%
NP 150,227 155,792 212,394 193,168 156,564 153,759 89,381 41.22%
-
NP to SH 138,768 142,349 201,340 183,213 150,964 151,448 84,523 39.04%
-
Tax Rate 19.86% 17.00% 7.72% 8.54% 4.82% 4.93% 16.81% -
Total Cost 920,818 957,606 874,536 831,177 861,277 803,366 907,749 0.95%
-
Net Worth 1,241,539 895,977 897,868 896,460 897,005 1,011,245 924,083 21.69%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 33,475 31,395 31,395 31,395 31,395 20,861 20,861 36.94%
Div Payout % 24.12% 22.06% 15.59% 17.14% 20.80% 13.77% 24.68% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,241,539 895,977 897,868 896,460 897,005 1,011,245 924,083 21.69%
NOSH 1,339,019 895,977 897,868 896,460 897,005 855,827 833,333 37.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.03% 13.99% 19.54% 18.86% 15.38% 16.06% 8.96% -
ROE 11.18% 15.89% 22.42% 20.44% 16.83% 14.98% 9.15% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 79.99 124.27 121.06 114.27 113.47 111.84 119.66 -23.49%
EPS 10.36 15.89 22.42 20.44 16.83 17.70 10.14 1.43%
DPS 2.50 3.50 3.50 3.50 3.50 2.44 2.50 0.00%
NAPS 0.9272 1.00 1.00 1.00 1.00 1.1816 1.1089 -11.21%
Adjusted Per Share Value based on latest NOSH - 896,460
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.51 80.58 78.66 74.13 73.66 69.27 72.16 4.86%
EPS 10.04 10.30 14.57 13.26 10.93 10.96 6.12 38.97%
DPS 2.42 2.27 2.27 2.27 2.27 1.51 1.51 36.83%
NAPS 0.8985 0.6484 0.6498 0.6488 0.6492 0.7318 0.6688 21.68%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.31 3.49 3.71 3.16 3.01 2.42 2.40 -
P/RPS 2.89 2.81 3.06 2.77 2.65 2.16 2.01 27.30%
P/EPS 22.29 21.97 16.54 15.46 17.88 13.68 23.66 -3.88%
EY 4.49 4.55 6.04 6.47 5.59 7.31 4.23 4.04%
DY 1.08 1.00 0.94 1.11 1.16 1.01 1.04 2.54%
P/NAPS 2.49 3.49 3.71 3.16 3.01 2.05 2.16 9.91%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 18/11/14 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 -
Price 2.25 2.28 3.22 3.43 3.00 2.73 2.29 -
P/RPS 2.81 1.83 2.66 3.00 2.64 2.44 1.91 29.26%
P/EPS 21.71 14.35 14.36 16.78 17.83 15.43 22.58 -2.57%
EY 4.61 6.97 6.96 5.96 5.61 6.48 4.43 2.68%
DY 1.11 1.54 1.09 1.02 1.17 0.89 1.09 1.21%
P/NAPS 2.43 2.28 3.22 3.43 3.00 2.31 2.07 11.24%

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