[TSH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -29.33%
YoY- -36.76%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 696,366 492,697 182,604 1,109,941 945,028 622,993 284,136 81.67%
PBT 62,132 35,255 5,344 82,273 111,903 83,835 40,173 33.70%
Tax -5,719 -3,720 -569 -18,216 -18,061 -15,656 -5,848 -1.47%
NP 56,413 31,535 4,775 64,057 93,842 68,179 34,325 39.22%
-
NP to SH 51,840 28,407 5,706 60,000 84,903 60,300 30,762 41.56%
-
Tax Rate 9.20% 10.55% 10.65% 22.14% 16.14% 18.67% 14.56% -
Total Cost 639,953 461,162 177,829 1,045,884 851,186 554,814 249,811 87.11%
-
Net Worth 704,115 693,515 649,179 658,570 692,438 695,515 665,078 3.87%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 20,612 - - - -
Div Payout % - - - 34.35% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 704,115 693,515 649,179 658,570 692,438 695,515 665,078 3.87%
NOSH 409,155 409,322 407,571 412,250 412,952 413,013 412,912 -0.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.10% 6.40% 2.61% 5.77% 9.93% 10.94% 12.08% -
ROE 7.36% 4.10% 0.88% 9.11% 12.26% 8.67% 4.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.20 120.37 44.80 269.24 228.85 150.84 68.81 82.79%
EPS 12.67 6.94 1.40 14.55 20.56 14.60 7.45 42.43%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.7209 1.6943 1.5928 1.5975 1.6768 1.684 1.6107 4.50%
Adjusted Per Share Value based on latest NOSH - 412,759
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.40 35.66 13.21 80.33 68.39 45.09 20.56 81.70%
EPS 3.75 2.06 0.41 4.34 6.14 4.36 2.23 41.36%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 0.5096 0.5019 0.4698 0.4766 0.5011 0.5033 0.4813 3.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.85 0.68 0.68 0.95 1.43 1.43 -
P/RPS 0.52 0.71 1.52 0.25 0.42 0.95 2.08 -60.28%
P/EPS 6.95 12.25 48.57 4.67 4.62 9.79 19.19 -49.15%
EY 14.40 8.16 2.06 21.40 21.64 10.21 5.21 96.82%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.43 0.43 0.57 0.85 0.89 -30.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 -
Price 0.86 0.87 0.87 0.71 0.66 1.16 1.60 -
P/RPS 0.51 0.72 1.94 0.26 0.29 0.77 2.33 -63.64%
P/EPS 6.79 12.54 62.14 4.88 3.21 7.95 21.48 -53.56%
EY 14.73 7.98 1.61 20.50 31.15 12.59 4.66 115.23%
DY 0.00 0.00 0.00 7.04 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.55 0.44 0.39 0.69 0.99 -36.55%

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