[TSH] YoY Annualized 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- -6.71%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 829,492 824,372 1,177,854 1,039,676 1,012,724 1,165,092 895,904 -1.27%
PBT 162,212 115,698 232,914 101,544 86,648 170,546 71,230 14.68%
Tax -17,242 -86,122 -41,138 -21,432 -16,456 -36,260 -22,638 -4.43%
NP 144,970 29,576 191,776 80,112 70,192 134,286 48,592 19.96%
-
NP to SH 137,120 27,038 175,102 74,350 59,358 119,836 45,178 20.30%
-
Tax Rate 10.63% 74.44% 17.66% 21.11% 18.99% 21.26% 31.78% -
Total Cost 684,522 794,796 986,078 959,564 942,532 1,030,806 847,312 -3.49%
-
Net Worth 1,361,789 1,179,127 1,119,145 924,290 870,037 826,138 738,766 10.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,361,789 1,179,127 1,119,145 924,290 870,037 826,138 738,766 10.72%
NOSH 1,344,313 1,351,900 897,038 833,520 819,861 410,116 409,221 21.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.48% 3.59% 16.28% 7.71% 6.93% 11.53% 5.42% -
ROE 10.07% 2.29% 15.65% 8.04% 6.82% 14.51% 6.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 61.70 60.98 131.30 124.73 123.52 284.09 218.93 -19.01%
EPS 10.20 2.00 19.52 8.92 7.24 29.22 11.04 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.013 0.8722 1.2476 1.1089 1.0612 2.0144 1.8053 -9.17%
Adjusted Per Share Value based on latest NOSH - 833,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 60.03 59.66 85.24 75.24 73.29 84.32 64.84 -1.27%
EPS 9.92 1.96 12.67 5.38 4.30 8.67 3.27 20.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9855 0.8533 0.8099 0.6689 0.6296 0.5979 0.5346 10.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.85 2.23 3.71 2.40 2.46 1.59 0.92 -
P/RPS 3.00 3.66 2.83 1.92 1.99 0.56 0.42 38.73%
P/EPS 18.14 111.50 19.01 26.91 33.98 5.44 8.33 13.83%
EY 5.51 0.90 5.26 3.72 2.94 18.38 12.00 -12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.56 2.97 2.16 2.32 0.79 0.51 23.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 26/08/14 20/08/13 22/08/12 19/08/11 26/08/10 -
Price 1.91 1.83 3.22 2.29 2.59 1.58 0.96 -
P/RPS 3.10 3.00 2.45 1.84 2.10 0.56 0.44 38.41%
P/EPS 18.73 91.50 16.50 25.67 35.77 5.41 8.70 13.61%
EY 5.34 1.09 6.06 3.90 2.80 18.49 11.50 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.10 2.58 2.07 2.44 0.78 0.53 23.57%

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