[TSH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 20.49%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,165,092 1,010,396 908,427 882,956 895,904 961,904 980,251 12.24%
PBT 170,546 134,560 105,325 83,654 71,230 71,672 85,923 58.13%
Tax -36,260 -28,484 -14,513 -23,300 -22,638 -22,124 -5,889 237.05%
NP 134,286 106,076 90,812 60,354 48,592 49,548 80,034 41.33%
-
NP to SH 119,836 95,816 84,281 54,434 45,178 45,044 72,314 40.16%
-
Tax Rate 21.26% 21.17% 13.78% 27.85% 31.78% 30.87% 6.85% -
Total Cost 1,030,806 904,320 817,615 822,601 847,312 912,356 900,217 9.47%
-
Net Worth 826,138 780,801 751,857 727,668 738,766 732,292 728,038 8.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 24,581 - - - - -
Div Payout % - - 29.17% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 826,138 780,801 751,857 727,668 738,766 732,292 728,038 8.81%
NOSH 410,116 410,171 409,686 409,538 409,221 409,490 409,079 0.16%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.53% 10.50% 10.00% 6.84% 5.42% 5.15% 8.16% -
ROE 14.51% 12.27% 11.21% 7.48% 6.12% 6.15% 9.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 284.09 246.34 221.74 215.60 218.93 234.90 239.62 12.05%
EPS 29.22 23.36 20.58 13.29 11.04 11.00 17.68 39.91%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.0144 1.9036 1.8352 1.7768 1.8053 1.7883 1.7797 8.63%
Adjusted Per Share Value based on latest NOSH - 409,932
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.32 73.12 65.74 63.90 64.84 69.61 70.94 12.24%
EPS 8.67 6.93 6.10 3.94 3.27 3.26 5.23 40.19%
DPS 0.00 0.00 1.78 0.00 0.00 0.00 0.00 -
NAPS 0.5979 0.5651 0.5441 0.5266 0.5346 0.53 0.5269 8.81%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.59 1.36 1.41 1.06 0.92 1.08 0.99 -
P/RPS 0.56 0.55 0.64 0.49 0.42 0.46 0.41 23.17%
P/EPS 5.44 5.82 6.85 7.97 8.33 9.82 5.60 -1.91%
EY 18.38 17.18 14.59 12.54 12.00 10.19 17.86 1.93%
DY 0.00 0.00 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.77 0.60 0.51 0.60 0.56 25.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 -
Price 1.58 1.41 1.38 1.29 0.96 0.90 1.01 -
P/RPS 0.56 0.57 0.62 0.60 0.44 0.38 0.42 21.20%
P/EPS 5.41 6.04 6.71 9.71 8.70 8.18 5.71 -3.54%
EY 18.49 16.57 14.91 10.30 11.50 12.22 17.50 3.74%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.75 0.73 0.53 0.50 0.57 23.32%

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