[TSH] YoY Cumulative 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- 224.0%
YoY- 161.69%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 628,005 593,569 835,874 740,316 766,845 855,694 662,217 -0.87%
PBT 103,534 -27,332 150,103 126,880 65,147 132,307 62,741 8.69%
Tax -17,151 -7,362 -27,858 -3,865 -11,469 -27,114 -17,475 -0.31%
NP 86,383 -34,694 122,245 123,015 53,678 105,193 45,266 11.36%
-
NP to SH 79,648 -34,672 111,832 120,447 46,026 94,389 40,826 11.77%
-
Tax Rate 16.57% - 18.56% 3.05% 17.60% 20.49% 27.85% -
Total Cost 541,622 628,263 713,629 617,301 713,167 750,501 616,951 -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 5.56% -2.88% 9.84% 12.11% 5.40% 11.21% 5.61% -
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 46.68 44.17 93.21 87.96 93.47 208.87 161.70 -18.68%
EPS 5.92 -2.58 12.47 14.31 5.61 23.04 9.97 -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 45.45 42.96 60.49 53.58 55.50 61.93 47.92 -0.87%
EPS 5.76 -2.51 8.09 8.72 3.33 6.83 2.95 11.78%
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 4.09 4.37 3.74 2.75 2.35 0.72 0.66 35.49%
P/EPS 32.26 -74.81 27.99 16.91 39.22 6.51 10.63 20.30%
EY 3.10 -1.34 3.57 5.91 2.55 15.36 9.40 -16.86%
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 4.11 4.55 2.45 3.10 2.40 0.86 0.80 31.32%
P/EPS 32.43 -77.91 18.28 19.08 39.93 7.81 12.94 16.53%
EY 3.08 -1.28 5.47 5.24 2.50 12.80 7.73 -14.20%
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