[TSH] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -19.48%
YoY- -27.46%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 894,304 1,086,930 997,130 1,058,019 1,043,021 935,506 907,693 -0.24%
PBT 105,885 230,168 107,446 119,970 154,990 86,283 37,752 18.74%
Tax -36,757 -17,774 -18,065 -22,488 -21,324 -13,488 -10,339 23.52%
NP 69,128 212,394 89,381 97,482 133,666 72,795 27,413 16.65%
-
NP to SH 64,737 201,340 84,523 88,217 121,617 66,496 28,108 14.91%
-
Tax Rate 34.71% 7.72% 16.81% 18.74% 13.76% 15.63% 27.39% -
Total Cost 825,176 874,536 907,749 960,537 909,355 862,711 880,280 -1.07%
-
Net Worth 1,165,621 897,868 924,083 867,041 820,159 738,282 693,014 9.04%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 33,475 31,395 20,861 - 24,566 - 20,637 8.39%
Div Payout % 51.71% 15.59% 24.68% - 20.20% - 73.42% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,165,621 897,868 924,083 867,041 820,159 738,282 693,014 9.04%
NOSH 1,336,415 897,868 833,333 817,039 410,079 408,953 409,027 21.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.73% 19.54% 8.96% 9.21% 12.82% 7.78% 3.02% -
ROE 5.55% 22.42% 9.15% 10.17% 14.83% 9.01% 4.06% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 66.92 121.06 119.66 129.49 254.35 228.76 221.92 -18.10%
EPS 4.84 22.42 10.14 10.80 29.66 16.26 6.87 -5.66%
DPS 2.50 3.50 2.50 0.00 6.00 0.00 5.00 -10.90%
NAPS 0.8722 1.00 1.1089 1.0612 2.00 1.8053 1.6943 -10.47%
Adjusted Per Share Value based on latest NOSH - 817,039
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 64.72 78.66 72.16 76.57 75.48 67.70 65.69 -0.24%
EPS 4.68 14.57 6.12 6.38 8.80 4.81 2.03 14.92%
DPS 2.42 2.27 1.51 0.00 1.78 0.00 1.49 8.41%
NAPS 0.8436 0.6498 0.6688 0.6275 0.5935 0.5343 0.5015 9.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.23 3.71 2.40 2.46 1.59 0.92 0.85 -
P/RPS 3.33 3.06 2.01 1.90 0.63 0.40 0.38 43.56%
P/EPS 46.04 16.54 23.66 22.78 5.36 5.66 12.37 24.47%
EY 2.17 6.04 4.23 4.39 18.65 17.67 8.08 -19.66%
DY 1.12 0.94 1.04 0.00 3.77 0.00 5.88 -24.13%
P/NAPS 2.56 3.71 2.16 2.32 0.80 0.51 0.50 31.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 20/08/13 22/08/12 19/08/11 26/08/10 06/08/09 -
Price 1.83 3.22 2.29 2.59 1.58 0.96 0.87 -
P/RPS 2.73 2.66 1.91 2.00 0.62 0.42 0.39 38.28%
P/EPS 37.78 14.36 22.58 23.99 5.33 5.90 12.66 19.97%
EY 2.65 6.96 4.43 4.17 18.77 16.94 7.90 -16.63%
DY 1.37 1.09 1.09 0.00 3.80 0.00 5.75 -21.25%
P/NAPS 2.10 3.22 2.07 2.44 0.79 0.53 0.51 26.58%

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