[TSH] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -201.22%
YoY- -187.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 203,669 238,141 182,604 164,913 322,035 338,857 284,136 -19.88%
PBT 26,877 29,911 5,344 -29,630 32,127 43,662 40,173 -23.48%
Tax -1,999 -3,151 -569 -155 -6,464 -9,808 -5,848 -51.07%
NP 24,878 26,760 4,775 -29,785 25,663 33,854 34,325 -19.29%
-
NP to SH 23,433 22,701 5,706 -24,903 24,604 29,538 30,762 -16.57%
-
Tax Rate 7.44% 10.53% 10.65% - 20.12% 22.46% 14.56% -
Total Cost 178,791 211,381 177,829 194,698 296,372 305,003 249,811 -19.97%
-
Net Worth 703,767 693,014 649,179 682,456 692,214 695,692 665,078 3.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 20,637 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 703,767 693,014 649,179 682,456 692,214 695,692 665,078 3.83%
NOSH 408,952 409,027 407,571 412,759 412,818 413,118 412,912 -0.63%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.21% 11.24% 2.61% -18.06% 7.97% 9.99% 12.08% -
ROE 3.33% 3.28% 0.88% -3.65% 3.55% 4.25% 4.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.80 58.22 44.80 39.95 78.01 82.02 68.81 -19.37%
EPS 5.73 5.55 1.40 -6.04 5.96 7.15 7.45 -16.04%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.7209 1.6943 1.5928 1.6534 1.6768 1.684 1.6107 4.50%
Adjusted Per Share Value based on latest NOSH - 412,759
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.74 17.23 13.21 11.93 23.31 24.52 20.56 -19.88%
EPS 1.70 1.64 0.41 -1.80 1.78 2.14 2.23 -16.53%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 0.5093 0.5015 0.4698 0.4939 0.501 0.5035 0.4813 3.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.85 0.68 0.68 0.95 1.43 1.43 -
P/RPS 1.77 1.46 1.52 1.70 1.22 1.74 2.08 -10.19%
P/EPS 15.36 15.32 48.57 -11.27 15.94 20.00 19.19 -13.78%
EY 6.51 6.53 2.06 -8.87 6.27 5.00 5.21 15.99%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.43 0.41 0.57 0.85 0.89 -30.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 -
Price 0.86 0.87 0.87 0.71 0.66 1.16 1.60 -
P/RPS 1.73 1.49 1.94 1.78 0.85 1.41 2.33 -17.98%
P/EPS 15.01 15.68 62.14 -11.77 11.07 16.22 21.48 -21.23%
EY 6.66 6.38 1.61 -8.50 9.03 6.16 4.66 26.85%
DY 0.00 0.00 0.00 7.04 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.55 0.43 0.39 0.69 0.99 -36.55%

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