[TSH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.49%
YoY- -67.75%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 980,251 696,366 492,697 182,604 1,109,941 945,028 622,993 35.16%
PBT 85,923 62,132 35,255 5,344 82,273 111,903 83,835 1.64%
Tax -5,889 -5,719 -3,720 -569 -18,216 -18,061 -15,656 -47.79%
NP 80,034 56,413 31,535 4,775 64,057 93,842 68,179 11.24%
-
NP to SH 72,314 51,840 28,407 5,706 60,000 84,903 60,300 12.83%
-
Tax Rate 6.85% 9.20% 10.55% 10.65% 22.14% 16.14% 18.67% -
Total Cost 900,217 639,953 461,162 177,829 1,045,884 851,186 554,814 37.95%
-
Net Worth 728,038 704,115 693,515 649,179 658,570 692,438 695,515 3.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 20,612 - - -
Div Payout % - - - - 34.35% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 728,038 704,115 693,515 649,179 658,570 692,438 695,515 3.08%
NOSH 409,079 409,155 409,322 407,571 412,250 412,952 413,013 -0.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.16% 8.10% 6.40% 2.61% 5.77% 9.93% 10.94% -
ROE 9.93% 7.36% 4.10% 0.88% 9.11% 12.26% 8.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 239.62 170.20 120.37 44.80 269.24 228.85 150.84 36.03%
EPS 17.68 12.67 6.94 1.40 14.55 20.56 14.60 13.57%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.7797 1.7209 1.6943 1.5928 1.5975 1.6768 1.684 3.74%
Adjusted Per Share Value based on latest NOSH - 407,571
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.94 50.40 35.66 13.21 80.33 68.39 45.09 35.16%
EPS 5.23 3.75 2.06 0.41 4.34 6.14 4.36 12.85%
DPS 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.5269 0.5096 0.5019 0.4698 0.4766 0.5011 0.5033 3.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.88 0.85 0.68 0.68 0.95 1.43 -
P/RPS 0.41 0.52 0.71 1.52 0.25 0.42 0.95 -42.80%
P/EPS 5.60 6.95 12.25 48.57 4.67 4.62 9.79 -31.02%
EY 17.86 14.40 8.16 2.06 21.40 21.64 10.21 45.03%
DY 0.00 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.56 0.51 0.50 0.43 0.43 0.57 0.85 -24.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 -
Price 1.01 0.86 0.87 0.87 0.71 0.66 1.16 -
P/RPS 0.42 0.51 0.72 1.94 0.26 0.29 0.77 -33.16%
P/EPS 5.71 6.79 12.54 62.14 4.88 3.21 7.95 -19.75%
EY 17.50 14.73 7.98 1.61 20.50 31.15 12.59 24.47%
DY 0.00 0.00 0.00 0.00 7.04 0.00 0.00 -
P/NAPS 0.57 0.50 0.51 0.55 0.44 0.39 0.69 -11.92%

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