[TSH] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.63%
YoY- 182.22%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 214,265 207,476 240,476 283,885 203,669 238,141 182,604 11.23%
PBT 27,133 17,697 17,918 23,791 26,877 29,911 5,344 195.11%
Tax -6,156 -5,788 -5,531 -170 -1,999 -3,151 -569 388.45%
NP 20,977 11,909 12,387 23,621 24,878 26,760 4,775 167.99%
-
NP to SH 18,244 11,328 11,261 20,474 23,433 22,701 5,706 116.87%
-
Tax Rate 22.69% 32.71% 30.87% 0.71% 7.44% 10.53% 10.65% -
Total Cost 193,288 195,567 228,089 260,264 178,791 211,381 177,829 5.70%
-
Net Worth 728,368 738,282 732,292 408,903 703,767 693,014 649,179 7.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 728,368 738,282 732,292 408,903 703,767 693,014 649,179 7.96%
NOSH 409,932 408,953 409,490 408,903 408,952 409,027 407,571 0.38%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.79% 5.74% 5.15% 8.32% 12.21% 11.24% 2.61% -
ROE 2.50% 1.53% 1.54% 5.01% 3.33% 3.28% 0.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.27 50.73 58.73 69.43 49.80 58.22 44.80 10.81%
EPS 4.45 2.77 2.75 5.01 5.73 5.55 1.40 116.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7768 1.8053 1.7883 1.00 1.7209 1.6943 1.5928 7.55%
Adjusted Per Share Value based on latest NOSH - 408,903
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.51 15.01 17.40 20.54 14.74 17.23 13.21 11.28%
EPS 1.32 0.82 0.81 1.48 1.70 1.64 0.41 117.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5271 0.5343 0.53 0.2959 0.5093 0.5015 0.4698 7.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.06 0.92 1.08 0.99 0.88 0.85 0.68 -
P/RPS 2.03 1.81 1.84 1.43 1.77 1.46 1.52 21.25%
P/EPS 23.82 33.21 39.27 19.77 15.36 15.32 48.57 -37.78%
EY 4.20 3.01 2.55 5.06 6.51 6.53 2.06 60.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.60 0.99 0.51 0.50 0.43 24.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 06/08/09 20/05/09 -
Price 1.29 0.96 0.90 1.01 0.86 0.87 0.87 -
P/RPS 2.47 1.89 1.53 1.45 1.73 1.49 1.94 17.45%
P/EPS 28.99 34.66 32.73 20.17 15.01 15.68 62.14 -39.81%
EY 3.45 2.89 3.06 4.96 6.66 6.38 1.61 66.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.53 0.50 1.01 0.50 0.51 0.55 20.75%

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