[TSH] YoY Annualized 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- 116.0%
YoY- 161.69%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 837,340 791,425 1,114,498 987,088 1,022,460 1,140,925 882,956 -0.87%
PBT 138,045 -36,442 200,137 169,173 86,862 176,409 83,654 8.69%
Tax -22,868 -9,816 -37,144 -5,153 -15,292 -36,152 -23,300 -0.31%
NP 115,177 -46,258 162,993 164,020 71,570 140,257 60,354 11.36%
-
NP to SH 106,197 -46,229 149,109 160,596 61,368 125,852 54,434 11.77%
-
Tax Rate 16.57% - 18.56% 3.05% 17.60% 20.49% 27.85% -
Total Cost 722,162 837,683 951,505 823,068 950,889 1,000,668 822,601 -2.14%
-
Net Worth 1,433,529 1,202,903 1,137,063 994,550 852,096 842,208 727,668 11.95%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,433,529 1,202,903 1,137,063 994,550 852,096 842,208 727,668 11.95%
NOSH 1,345,405 1,343,876 896,808 841,698 820,427 409,674 409,538 21.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.76% -5.84% 14.62% 16.62% 7.00% 12.29% 6.84% -
ROE 7.41% -3.84% 13.11% 16.15% 7.20% 14.94% 7.48% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 62.24 58.89 124.27 117.27 124.63 278.50 215.60 -18.68%
EPS 7.89 -3.44 16.63 19.08 7.48 30.72 13.29 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0655 0.8951 1.2679 1.1816 1.0386 2.0558 1.7768 -8.16%
Adjusted Per Share Value based on latest NOSH - 855,827
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.60 57.27 80.66 71.43 73.99 82.57 63.90 -0.87%
EPS 7.69 -3.35 10.79 11.62 4.44 9.11 3.94 11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0374 0.8705 0.8229 0.7197 0.6167 0.6095 0.5266 11.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.91 1.93 3.49 2.42 2.20 1.50 1.06 -
P/RPS 3.07 3.28 2.81 2.06 1.77 0.54 0.49 35.73%
P/EPS 24.20 -56.10 20.99 12.68 29.41 4.88 7.97 20.31%
EY 4.13 -1.78 4.76 7.88 3.40 20.48 12.54 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.16 2.75 2.05 2.12 0.73 0.60 19.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 18/11/15 18/11/14 19/11/13 20/11/12 17/11/11 18/11/10 -
Price 1.92 2.01 2.28 2.73 2.24 1.80 1.29 -
P/RPS 3.08 3.41 1.83 2.33 1.80 0.65 0.60 31.30%
P/EPS 24.32 -58.43 13.71 14.31 29.95 5.86 9.71 16.51%
EY 4.11 -1.71 7.29 6.99 3.34 17.07 10.30 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.25 1.80 2.31 2.16 0.88 0.73 16.21%

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