[TSH] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -16.7%
YoY- -3.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 238,141 182,604 164,913 322,035 338,857 284,136 243,262 -1.40%
PBT 29,911 5,344 -29,630 32,127 43,662 40,173 35,491 -10.78%
Tax -3,151 -569 -155 -6,464 -9,808 -5,848 -3,479 -6.39%
NP 26,760 4,775 -29,785 25,663 33,854 34,325 32,012 -11.27%
-
NP to SH 22,701 5,706 -24,903 24,604 29,538 30,762 28,506 -14.09%
-
Tax Rate 10.53% 10.65% - 20.12% 22.46% 14.56% 9.80% -
Total Cost 211,381 177,829 194,698 296,372 305,003 249,811 211,250 0.04%
-
Net Worth 693,014 649,179 682,456 692,214 695,692 665,078 393,618 45.85%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 20,637 - - - 25,585 -
Div Payout % - - 0.00% - - - 89.75% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 693,014 649,179 682,456 692,214 695,692 665,078 393,618 45.85%
NOSH 409,027 407,571 412,759 412,818 413,118 412,912 393,618 2.59%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.24% 2.61% -18.06% 7.97% 9.99% 12.08% 13.16% -
ROE 3.28% 0.88% -3.65% 3.55% 4.25% 4.63% 7.24% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.22 44.80 39.95 78.01 82.02 68.81 61.80 -3.90%
EPS 5.55 1.40 -6.04 5.96 7.15 7.45 7.24 -16.25%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.50 -
NAPS 1.6943 1.5928 1.6534 1.6768 1.684 1.6107 1.00 42.16%
Adjusted Per Share Value based on latest NOSH - 412,818
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.23 13.21 11.93 23.31 24.52 20.56 17.60 -1.40%
EPS 1.64 0.41 -1.80 1.78 2.14 2.23 2.06 -14.11%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 1.85 -
NAPS 0.5015 0.4698 0.4939 0.501 0.5035 0.4813 0.2849 45.83%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.85 0.68 0.68 0.95 1.43 1.43 1.61 -
P/RPS 1.46 1.52 1.70 1.22 1.74 2.08 2.61 -32.13%
P/EPS 15.32 48.57 -11.27 15.94 20.00 19.19 22.23 -21.99%
EY 6.53 2.06 -8.87 6.27 5.00 5.21 4.50 28.20%
DY 0.00 0.00 7.35 0.00 0.00 0.00 4.04 -
P/NAPS 0.50 0.43 0.41 0.57 0.85 0.89 1.61 -54.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 -
Price 0.87 0.87 0.71 0.66 1.16 1.60 1.63 -
P/RPS 1.49 1.94 1.78 0.85 1.41 2.33 2.64 -31.72%
P/EPS 15.68 62.14 -11.77 11.07 16.22 21.48 22.51 -21.43%
EY 6.38 1.61 -8.50 9.03 6.16 4.66 4.44 27.36%
DY 0.00 0.00 7.04 0.00 0.00 0.00 3.99 -
P/NAPS 0.51 0.55 0.43 0.39 0.69 0.99 1.63 -53.94%

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