[TSH] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.32%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 795,779 989,955 1,024,345 1,036,890 1,108,982 920,550 966,171 -3.17%
PBT 70,007 123,059 211,205 103,152 151,333 121,054 98,497 -5.52%
Tax -124,949 -24,004 -18,037 -15,287 -30,381 -16,103 -10,851 50.21%
NP -54,942 99,055 193,168 87,865 120,952 104,951 87,646 -
-
NP to SH -57,262 93,031 183,213 81,898 109,556 96,981 77,869 -
-
Tax Rate 178.48% 19.51% 8.54% 14.82% 20.08% 13.30% 11.02% -
Total Cost 850,721 890,900 831,177 949,025 988,030 815,599 878,525 -0.53%
-
Net Worth 1,321,040 1,192,990 896,460 905,461 849,978 410,171 732,292 10.32%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 26,913 33,475 31,395 20,861 - 24,566 - -
Div Payout % 0.00% 35.98% 17.14% 25.47% - 25.33% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,321,040 1,192,990 896,460 905,461 849,978 410,171 732,292 10.32%
NOSH 1,344,569 1,341,041 896,460 833,681 818,152 410,171 409,490 21.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.90% 10.01% 18.86% 8.47% 10.91% 11.40% 9.07% -
ROE -4.33% 7.80% 20.44% 9.04% 12.89% 23.64% 10.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 59.18 73.82 114.27 124.37 135.55 224.43 235.94 -20.56%
EPS -4.26 6.94 20.44 9.82 13.39 23.64 19.02 -
DPS 2.00 2.50 3.50 2.50 0.00 6.00 0.00 -
NAPS 0.9825 0.8896 1.00 1.0861 1.0389 1.00 1.7883 -9.49%
Adjusted Per Share Value based on latest NOSH - 833,681
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 57.59 71.64 74.13 75.04 80.26 66.62 69.92 -3.17%
EPS -4.14 6.73 13.26 5.93 7.93 7.02 5.64 -
DPS 1.95 2.42 2.27 1.51 0.00 1.78 0.00 -
NAPS 0.956 0.8634 0.6488 0.6553 0.6151 0.2968 0.53 10.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.14 2.27 3.16 2.19 2.29 1.36 1.08 -
P/RPS 3.62 3.08 2.77 1.76 1.69 0.61 0.46 40.99%
P/EPS -50.25 32.72 15.46 22.29 17.10 5.75 5.68 -
EY -1.99 3.06 6.47 4.49 5.85 17.39 17.61 -
DY 0.93 1.10 1.11 1.14 0.00 4.41 0.00 -
P/NAPS 2.18 2.55 3.16 2.02 2.20 1.36 0.60 23.96%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 20/05/15 22/05/14 20/05/13 21/05/12 18/05/11 19/05/10 -
Price 1.90 2.25 3.43 2.21 2.12 1.41 0.90 -
P/RPS 3.21 3.05 3.00 1.78 1.56 0.63 0.38 42.66%
P/EPS -44.61 32.43 16.78 22.50 15.83 5.96 4.73 -
EY -2.24 3.08 5.96 4.45 6.32 16.77 21.13 -
DY 1.05 1.11 1.02 1.13 0.00 4.26 0.00 -
P/NAPS 1.93 2.53 3.43 2.03 2.04 1.41 0.50 25.22%

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