[TSH] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 96.02%
YoY- 47.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 182,604 1,109,941 945,028 622,993 284,136 861,542 618,280 -55.61%
PBT 5,344 82,273 111,903 83,835 40,173 121,969 86,478 -84.34%
Tax -569 -18,216 -18,061 -15,656 -5,848 -12,137 -8,658 -83.68%
NP 4,775 64,057 93,842 68,179 34,325 109,832 77,820 -84.41%
-
NP to SH 5,706 60,000 84,903 60,300 30,762 94,881 66,375 -80.49%
-
Tax Rate 10.65% 22.14% 16.14% 18.67% 14.56% 9.95% 10.01% -
Total Cost 177,829 1,045,884 851,186 554,814 249,811 751,710 540,460 -52.30%
-
Net Worth 649,179 658,570 692,438 695,515 665,078 523,275 387,810 40.93%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 20,612 - - - 25,606 - -
Div Payout % - 34.35% - - - 26.99% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 649,179 658,570 692,438 695,515 665,078 523,275 387,810 40.93%
NOSH 407,571 412,250 412,952 413,013 412,912 393,943 387,810 3.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.61% 5.77% 9.93% 10.94% 12.08% 12.75% 12.59% -
ROE 0.88% 9.11% 12.26% 8.67% 4.63% 18.13% 17.12% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 44.80 269.24 228.85 150.84 68.81 218.70 159.43 -57.06%
EPS 1.40 14.55 20.56 14.60 7.45 24.09 17.12 -81.13%
DPS 0.00 5.00 0.00 0.00 0.00 6.50 0.00 -
NAPS 1.5928 1.5975 1.6768 1.684 1.6107 1.3283 1.00 36.34%
Adjusted Per Share Value based on latest NOSH - 413,118
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 13.21 80.33 68.39 45.09 20.56 62.35 44.74 -55.62%
EPS 0.41 4.34 6.14 4.36 2.23 6.87 4.80 -80.57%
DPS 0.00 1.49 0.00 0.00 0.00 1.85 0.00 -
NAPS 0.4698 0.4766 0.5011 0.5033 0.4813 0.3787 0.2807 40.92%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.68 0.68 0.95 1.43 1.43 1.61 1.41 -
P/RPS 1.52 0.25 0.42 0.95 2.08 0.74 0.88 43.91%
P/EPS 48.57 4.67 4.62 9.79 19.19 6.68 8.24 225.95%
EY 2.06 21.40 21.64 10.21 5.21 14.96 12.14 -69.31%
DY 0.00 7.35 0.00 0.00 0.00 4.04 0.00 -
P/NAPS 0.43 0.43 0.57 0.85 0.89 1.21 1.41 -54.66%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 -
Price 0.87 0.71 0.66 1.16 1.60 1.63 1.55 -
P/RPS 1.94 0.26 0.29 0.77 2.33 0.75 0.97 58.67%
P/EPS 62.14 4.88 3.21 7.95 21.48 6.77 9.06 260.56%
EY 1.61 20.50 31.15 12.59 4.66 14.78 11.04 -72.26%
DY 0.00 7.04 0.00 0.00 0.00 3.99 0.00 -
P/NAPS 0.55 0.44 0.39 0.69 0.99 1.23 1.55 -49.84%

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