[TSH] YoY TTM 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- 79.18%
YoY- 116.07%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 833,967 828,741 1,113,398 957,125 1,045,354 1,101,904 946,102 -2.07%
PBT 134,024 21,015 187,707 161,731 94,759 174,891 86,539 7.55%
Tax -118,183 -27,728 -31,915 -7,972 -16,745 -24,152 -17,645 37.25%
NP 15,841 -6,713 155,792 153,759 78,014 150,739 68,894 -21.71%
-
NP to SH 8,773 -7,737 142,349 151,448 70,093 137,844 61,307 -27.65%
-
Tax Rate 88.18% 131.94% 17.00% 4.93% 17.67% 13.81% 20.39% -
Total Cost 818,126 835,454 957,606 803,366 967,340 951,165 877,208 -1.15%
-
Net Worth 1,440,634 1,218,574 895,977 1,011,245 857,474 819,762 728,368 12.02%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 26,913 33,475 31,395 20,861 - 24,566 - -
Div Payout % 306.78% 0.00% 22.06% 13.77% - 17.82% - -
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 1,440,634 1,218,574 895,977 1,011,245 857,474 819,762 728,368 12.02%
NOSH 1,352,073 1,361,384 895,977 855,827 825,606 409,881 409,932 21.98%
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 1.90% -0.81% 13.99% 16.06% 7.46% 13.68% 7.28% -
ROE 0.61% -0.63% 15.89% 14.98% 8.17% 16.82% 8.42% -
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 61.68 60.87 124.27 111.84 126.62 268.84 230.79 -19.72%
EPS 0.65 -0.57 15.89 17.70 8.49 33.63 14.96 -40.67%
DPS 2.00 2.50 3.50 2.44 0.00 6.00 0.00 -
NAPS 1.0655 0.8951 1.00 1.1816 1.0386 2.00 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 60.35 59.98 80.58 69.27 75.65 79.74 68.47 -2.08%
EPS 0.63 -0.56 10.30 10.96 5.07 9.98 4.44 -27.75%
DPS 1.95 2.42 2.27 1.51 0.00 1.78 0.00 -
NAPS 1.0426 0.8819 0.6484 0.7318 0.6205 0.5933 0.5271 12.02%
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 3.10 3.17 2.81 2.16 1.74 0.56 0.46 37.39%
P/EPS 294.36 -339.60 21.97 13.68 25.91 4.46 7.09 85.97%
EY 0.34 -0.29 4.55 7.31 3.86 22.42 14.11 -46.22%
DY 1.05 1.30 1.00 1.01 0.00 4.00 0.00 -
P/NAPS 1.79 2.16 3.49 2.05 2.12 0.75 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 3.11 3.30 1.83 2.44 1.77 0.67 0.56 33.03%
P/EPS 295.91 -353.67 14.35 15.43 26.38 5.35 8.63 80.14%
EY 0.34 -0.28 6.97 6.48 3.79 18.68 11.59 -44.43%
DY 1.04 1.24 1.54 0.89 0.00 3.33 0.00 -
P/NAPS 1.80 2.25 2.28 2.31 2.16 0.90 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