[TSH] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.62%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 882,956 895,904 961,904 980,251 928,488 985,394 730,416 13.46%
PBT 83,654 71,230 71,672 85,923 82,842 70,510 21,376 148.13%
Tax -23,300 -22,638 -22,124 -5,889 -7,625 -7,440 -2,276 370.80%
NP 60,354 48,592 49,548 80,034 75,217 63,070 19,100 115.18%
-
NP to SH 54,434 45,178 45,044 72,314 69,120 56,814 22,824 78.41%
-
Tax Rate 27.85% 31.78% 30.87% 6.85% 9.20% 10.55% 10.65% -
Total Cost 822,601 847,312 912,356 900,217 853,270 922,324 711,316 10.16%
-
Net Worth 727,668 738,766 732,292 728,038 704,115 693,515 649,179 7.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 727,668 738,766 732,292 728,038 704,115 693,515 649,179 7.89%
NOSH 409,538 409,221 409,490 409,079 409,155 409,322 407,571 0.32%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.84% 5.42% 5.15% 8.16% 8.10% 6.40% 2.61% -
ROE 7.48% 6.12% 6.15% 9.93% 9.82% 8.19% 3.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 215.60 218.93 234.90 239.62 226.93 240.74 179.21 13.10%
EPS 13.29 11.04 11.00 17.68 16.89 13.88 5.60 77.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7768 1.8053 1.7883 1.7797 1.7209 1.6943 1.5928 7.55%
Adjusted Per Share Value based on latest NOSH - 408,903
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.90 64.84 69.61 70.94 67.19 71.31 52.86 13.46%
EPS 3.94 3.27 3.26 5.23 5.00 4.11 1.65 78.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5266 0.5346 0.53 0.5269 0.5096 0.5019 0.4698 7.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.06 0.92 1.08 0.99 0.88 0.85 0.68 -
P/RPS 0.49 0.42 0.46 0.41 0.39 0.35 0.38 18.45%
P/EPS 7.97 8.33 9.82 5.60 5.21 6.12 12.14 -24.44%
EY 12.54 12.00 10.19 17.86 19.20 16.33 8.24 32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.60 0.56 0.51 0.50 0.43 24.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 06/08/09 20/05/09 -
Price 1.29 0.96 0.90 1.01 0.86 0.87 0.87 -
P/RPS 0.60 0.44 0.38 0.42 0.38 0.36 0.49 14.44%
P/EPS 9.71 8.70 8.18 5.71 5.09 6.27 15.54 -26.89%
EY 10.30 11.50 12.22 17.50 19.64 15.95 6.44 36.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.53 0.50 0.57 0.50 0.51 0.55 20.75%

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