[TSH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 106.44%
YoY- 16.55%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 855,694 582,546 252,599 908,427 662,217 447,952 240,476 132.89%
PBT 132,307 85,273 33,640 105,325 62,741 35,615 17,918 278.73%
Tax -27,114 -18,130 -7,121 -14,513 -17,475 -11,319 -5,531 188.29%
NP 105,193 67,143 26,519 90,812 45,266 24,296 12,387 315.70%
-
NP to SH 94,389 59,918 23,954 84,281 40,826 22,589 11,261 312.09%
-
Tax Rate 20.49% 21.26% 21.17% 13.78% 27.85% 31.78% 30.87% -
Total Cost 750,501 515,403 226,080 817,615 616,951 423,656 228,089 121.06%
-
Net Worth 842,208 826,138 780,801 751,857 727,668 738,766 732,292 9.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 24,581 - - - -
Div Payout % - - - 29.17% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 842,208 826,138 780,801 751,857 727,668 738,766 732,292 9.76%
NOSH 409,674 410,116 410,171 409,686 409,538 409,221 409,490 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.29% 11.53% 10.50% 10.00% 6.84% 5.42% 5.15% -
ROE 11.21% 7.25% 3.07% 11.21% 5.61% 3.06% 1.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 208.87 142.04 61.58 221.74 161.70 109.46 58.73 132.81%
EPS 23.04 14.61 5.84 20.58 9.97 5.52 2.75 311.97%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.0558 2.0144 1.9036 1.8352 1.7768 1.8053 1.7883 9.72%
Adjusted Per Share Value based on latest NOSH - 409,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.93 42.16 18.28 65.74 47.92 32.42 17.40 132.93%
EPS 6.83 4.34 1.73 6.10 2.95 1.63 0.81 313.73%
DPS 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
NAPS 0.6095 0.5979 0.5651 0.5441 0.5266 0.5346 0.53 9.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.50 1.59 1.36 1.41 1.06 0.92 1.08 -
P/RPS 0.72 1.12 2.21 0.64 0.66 0.84 1.84 -46.47%
P/EPS 6.51 10.88 23.29 6.85 10.63 16.67 39.27 -69.78%
EY 15.36 9.19 4.29 14.59 9.40 6.00 2.55 230.69%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.71 0.77 0.60 0.51 0.60 13.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 -
Price 1.80 1.58 1.41 1.38 1.29 0.96 0.90 -
P/RPS 0.86 1.11 2.29 0.62 0.80 0.88 1.53 -31.86%
P/EPS 7.81 10.81 24.14 6.71 12.94 17.39 32.73 -61.49%
EY 12.80 9.25 4.14 14.91 7.73 5.75 3.06 159.38%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 0.74 0.75 0.73 0.53 0.50 45.72%

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