[TSH] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 89.64%
YoY- 28.81%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 205,287 235,172 277,525 216,809 278,509 246,210 283,885 -5.25%
PBT -54,528 37,350 37,605 34,851 29,612 42,584 23,791 -
Tax -8,801 -9,367 -4,057 -4,108 -5,276 2,962 -170 92.99%
NP -63,329 27,983 33,548 30,743 24,336 45,546 23,621 -
-
NP to SH -64,324 26,936 30,517 31,001 24,067 43,455 20,474 -
-
Tax Rate - 25.08% 10.79% 11.79% 17.82% -6.96% 0.71% -
Total Cost 268,616 207,189 243,977 186,066 254,173 200,664 260,264 0.52%
-
Net Worth 1,366,010 1,241,539 897,005 884,507 817,156 752,968 408,903 22.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 26,913 33,475 31,395 20,861 - 24,566 - -
Div Payout % 0.00% 124.28% 102.88% 67.29% - 56.53% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,366,010 1,241,539 897,005 884,507 817,156 752,968 408,903 22.25%
NOSH 1,345,690 1,339,019 897,005 834,441 817,156 409,444 408,903 21.94%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -30.85% 11.90% 12.09% 14.18% 8.74% 18.50% 8.32% -
ROE -4.71% 2.17% 3.40% 3.50% 2.95% 5.77% 5.01% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.26 17.56 30.94 25.98 34.08 60.13 69.43 -22.30%
EPS -4.78 2.00 2.27 3.72 2.94 10.61 5.01 -
DPS 2.00 2.50 3.50 2.50 0.00 6.00 0.00 -
NAPS 1.0151 0.9272 1.00 1.06 1.00 1.839 1.00 0.24%
Adjusted Per Share Value based on latest NOSH - 834,441
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.86 17.02 20.08 15.69 20.16 17.82 20.54 -5.24%
EPS -4.66 1.95 2.21 2.24 1.74 3.14 1.48 -
DPS 1.95 2.42 2.27 1.51 0.00 1.78 0.00 -
NAPS 0.9886 0.8985 0.6492 0.6401 0.5914 0.5449 0.2959 22.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.96 2.31 3.01 2.17 1.90 1.41 0.99 -
P/RPS 12.85 13.15 9.73 8.35 5.57 2.34 1.43 44.16%
P/EPS -41.00 114.83 88.47 58.41 64.51 13.29 19.77 -
EY -2.44 0.87 1.13 1.71 1.55 7.53 5.06 -
DY 1.02 1.08 1.16 1.15 0.00 4.26 0.00 -
P/NAPS 1.93 2.49 3.01 2.05 1.90 0.77 0.99 11.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 25/02/10 -
Price 1.93 2.25 3.00 2.10 2.15 1.38 1.01 -
P/RPS 12.65 12.81 9.70 8.08 6.31 2.29 1.45 43.45%
P/EPS -40.38 111.85 88.18 56.52 73.00 13.00 20.17 -
EY -2.48 0.89 1.13 1.77 1.37 7.69 4.96 -
DY 1.04 1.11 1.17 1.19 0.00 4.35 0.00 -
P/NAPS 1.90 2.43 3.00 1.98 2.15 0.75 1.01 11.10%

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