[TSH] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 25.07%
YoY- 165.25%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 909,512 1,134,203 1,140,925 1,165,092 1,010,396 908,427 882,956 1.99%
PBT 92,216 161,919 176,409 170,546 134,560 105,325 83,654 6.70%
Tax -20,448 -32,390 -36,152 -36,260 -28,484 -14,513 -23,300 -8.32%
NP 71,768 129,529 140,257 134,286 106,076 90,812 60,354 12.22%
-
NP to SH 60,216 118,456 125,852 119,836 95,816 84,281 54,434 6.95%
-
Tax Rate 22.17% 20.00% 20.49% 21.26% 21.17% 13.78% 27.85% -
Total Cost 837,744 1,004,674 1,000,668 1,030,806 904,320 817,615 822,601 1.22%
-
Net Worth 849,978 849,494 842,208 826,138 780,801 751,857 727,668 10.90%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 24,581 - -
Div Payout % - - - - - 29.17% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 849,978 849,494 842,208 826,138 780,801 751,857 727,668 10.90%
NOSH 818,152 818,316 409,674 410,116 410,171 409,686 409,538 58.55%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.89% 11.42% 12.29% 11.53% 10.50% 10.00% 6.84% -
ROE 7.08% 13.94% 14.94% 14.51% 12.27% 11.21% 7.48% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 111.17 138.60 278.50 284.09 246.34 221.74 215.60 -35.67%
EPS 7.36 14.48 30.72 29.22 23.36 20.58 13.29 -32.53%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.0389 1.0381 2.0558 2.0144 1.9036 1.8352 1.7768 -30.05%
Adjusted Per Share Value based on latest NOSH - 410,079
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.82 82.08 82.57 84.32 73.12 65.74 63.90 1.99%
EPS 4.36 8.57 9.11 8.67 6.93 6.10 3.94 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.78 0.00 -
NAPS 0.6151 0.6148 0.6095 0.5979 0.5651 0.5441 0.5266 10.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.29 1.90 1.50 1.59 1.36 1.41 1.06 -
P/RPS 2.06 1.37 0.54 0.56 0.55 0.64 0.49 160.25%
P/EPS 31.11 13.13 4.88 5.44 5.82 6.85 7.97 147.70%
EY 3.21 7.62 20.48 18.38 17.18 14.59 12.54 -59.65%
DY 0.00 0.00 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 2.20 1.83 0.73 0.79 0.71 0.77 0.60 137.59%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 22/02/12 17/11/11 19/08/11 18/05/11 23/02/11 18/11/10 -
Price 2.12 2.15 1.80 1.58 1.41 1.38 1.29 -
P/RPS 1.91 1.55 0.65 0.56 0.57 0.62 0.60 116.24%
P/EPS 28.80 14.85 5.86 5.41 6.04 6.71 9.71 106.29%
EY 3.47 6.73 17.07 18.49 16.57 14.91 10.30 -51.55%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 2.04 2.07 0.88 0.78 0.74 0.75 0.73 98.27%

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