[TSH] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 297.84%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 240,476 283,885 203,669 238,141 182,604 164,913 322,035 -17.70%
PBT 17,918 23,791 26,877 29,911 5,344 -29,630 32,127 -32.26%
Tax -5,531 -170 -1,999 -3,151 -569 -155 -6,464 -9.87%
NP 12,387 23,621 24,878 26,760 4,775 -29,785 25,663 -38.49%
-
NP to SH 11,261 20,474 23,433 22,701 5,706 -24,903 24,604 -40.63%
-
Tax Rate 30.87% 0.71% 7.44% 10.53% 10.65% - 20.12% -
Total Cost 228,089 260,264 178,791 211,381 177,829 194,698 296,372 -16.03%
-
Net Worth 732,292 408,903 703,767 693,014 649,179 682,456 692,214 3.82%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 20,637 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 732,292 408,903 703,767 693,014 649,179 682,456 692,214 3.82%
NOSH 409,490 408,903 408,952 409,027 407,571 412,759 412,818 -0.53%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.15% 8.32% 12.21% 11.24% 2.61% -18.06% 7.97% -
ROE 1.54% 5.01% 3.33% 3.28% 0.88% -3.65% 3.55% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.73 69.43 49.80 58.22 44.80 39.95 78.01 -17.25%
EPS 2.75 5.01 5.73 5.55 1.40 -6.04 5.96 -40.31%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.7883 1.00 1.7209 1.6943 1.5928 1.6534 1.6768 4.38%
Adjusted Per Share Value based on latest NOSH - 409,027
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.40 20.54 14.74 17.23 13.21 11.93 23.31 -17.72%
EPS 0.81 1.48 1.70 1.64 0.41 -1.80 1.78 -40.86%
DPS 0.00 0.00 0.00 0.00 0.00 1.49 0.00 -
NAPS 0.53 0.2959 0.5093 0.5015 0.4698 0.4939 0.501 3.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.08 0.99 0.88 0.85 0.68 0.68 0.95 -
P/RPS 1.84 1.43 1.77 1.46 1.52 1.70 1.22 31.54%
P/EPS 39.27 19.77 15.36 15.32 48.57 -11.27 15.94 82.51%
EY 2.55 5.06 6.51 6.53 2.06 -8.87 6.27 -45.13%
DY 0.00 0.00 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.60 0.99 0.51 0.50 0.43 0.41 0.57 3.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 -
Price 0.90 1.01 0.86 0.87 0.87 0.71 0.66 -
P/RPS 1.53 1.45 1.73 1.49 1.94 1.78 0.85 48.02%
P/EPS 32.73 20.17 15.01 15.68 62.14 -11.77 11.07 106.13%
EY 3.06 4.96 6.66 6.38 1.61 -8.50 9.03 -51.42%
DY 0.00 0.00 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.50 1.01 0.50 0.51 0.55 0.43 0.39 18.03%

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