[TSH] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 61.05%
YoY- -22.14%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 329,947 252,599 246,210 214,265 207,476 240,476 283,885 10.57%
PBT 51,633 33,640 42,584 27,133 17,697 17,918 23,791 67.86%
Tax -11,009 -7,121 2,962 -6,156 -5,788 -5,531 -170 1524.98%
NP 40,624 26,519 45,546 20,977 11,909 12,387 23,621 43.68%
-
NP to SH 35,964 23,954 43,455 18,244 11,328 11,261 20,474 45.73%
-
Tax Rate 21.32% 21.17% -6.96% 22.69% 32.71% 30.87% 0.71% -
Total Cost 289,323 226,080 200,664 193,288 195,567 228,089 260,264 7.33%
-
Net Worth 826,064 780,801 752,968 728,368 738,282 732,292 408,903 60.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 24,566 - - - - -
Div Payout % - - 56.53% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 826,064 780,801 752,968 728,368 738,282 732,292 408,903 60.01%
NOSH 410,079 410,171 409,444 409,932 408,953 409,490 408,903 0.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.31% 10.50% 18.50% 9.79% 5.74% 5.15% 8.32% -
ROE 4.35% 3.07% 5.77% 2.50% 1.53% 1.54% 5.01% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.46 61.58 60.13 52.27 50.73 58.73 69.43 10.35%
EPS 8.77 5.84 10.61 4.45 2.77 2.75 5.01 45.39%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.0144 1.9036 1.839 1.7768 1.8053 1.7883 1.00 59.70%
Adjusted Per Share Value based on latest NOSH - 409,932
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.88 18.28 17.82 15.51 15.01 17.40 20.54 10.59%
EPS 2.60 1.73 3.14 1.32 0.82 0.81 1.48 45.74%
DPS 0.00 0.00 1.78 0.00 0.00 0.00 0.00 -
NAPS 0.5978 0.5651 0.5449 0.5271 0.5343 0.53 0.2959 60.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.59 1.36 1.41 1.06 0.92 1.08 0.99 -
P/RPS 1.98 2.21 2.34 2.03 1.81 1.84 1.43 24.30%
P/EPS 18.13 23.29 13.29 23.82 33.21 39.27 19.77 -5.62%
EY 5.52 4.29 7.53 4.20 3.01 2.55 5.06 5.98%
DY 0.00 0.00 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.77 0.60 0.51 0.60 0.99 -14.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 -
Price 1.58 1.41 1.38 1.29 0.96 0.90 1.01 -
P/RPS 1.96 2.29 2.29 2.47 1.89 1.53 1.45 22.32%
P/EPS 18.02 24.14 13.00 28.99 34.66 32.73 20.17 -7.25%
EY 5.55 4.14 7.69 3.45 2.89 3.06 4.96 7.80%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.75 0.73 0.53 0.50 1.01 -15.86%

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