[TSH] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.98%
YoY- 52.53%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,008,409 1,109,941 1,188,290 1,104,665 976,865 861,542 783,238 18.33%
PBT 51,503 86,332 151,453 152,340 139,274 121,969 107,093 -38.58%
Tax -16,996 -22,275 -25,599 -22,373 -15,801 -12,137 -3,422 190.81%
NP 34,507 64,057 125,854 129,967 123,473 109,832 103,671 -51.93%
-
NP to SH 34,945 60,001 113,410 114,409 107,952 94,881 88,407 -46.10%
-
Tax Rate 33.00% 25.80% 16.90% 14.69% 11.35% 9.95% 3.20% -
Total Cost 973,902 1,045,884 1,062,436 974,698 853,392 751,710 679,567 27.08%
-
Net Worth 649,179 682,456 692,214 695,692 665,078 393,618 387,711 40.96%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 20,637 20,637 25,585 25,585 25,585 25,585 - -
Div Payout % 59.06% 34.40% 22.56% 22.36% 23.70% 26.97% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 649,179 682,456 692,214 695,692 665,078 393,618 387,711 40.96%
NOSH 407,571 412,759 412,818 413,118 412,912 393,618 387,711 3.38%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.42% 5.77% 10.59% 11.77% 12.64% 12.75% 13.24% -
ROE 5.38% 8.79% 16.38% 16.45% 16.23% 24.10% 22.80% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 247.42 268.91 287.85 267.40 236.58 218.88 202.02 14.45%
EPS 8.57 14.54 27.47 27.69 26.14 24.10 22.80 -47.88%
DPS 5.00 5.00 6.20 6.19 6.20 6.50 0.00 -
NAPS 1.5928 1.6534 1.6768 1.684 1.6107 1.00 1.00 36.34%
Adjusted Per Share Value based on latest NOSH - 413,118
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 72.98 80.33 86.00 79.94 70.69 62.35 56.68 18.33%
EPS 2.53 4.34 8.21 8.28 7.81 6.87 6.40 -46.10%
DPS 1.49 1.49 1.85 1.85 1.85 1.85 0.00 -
NAPS 0.4698 0.4939 0.501 0.5035 0.4813 0.2849 0.2806 40.95%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.68 0.68 0.95 1.43 1.43 1.61 1.41 -
P/RPS 0.27 0.25 0.33 0.53 0.60 0.74 0.70 -46.98%
P/EPS 7.93 4.68 3.46 5.16 5.47 6.68 6.18 18.06%
EY 12.61 21.38 28.92 19.37 18.28 14.97 16.17 -15.26%
DY 7.35 7.35 6.52 4.33 4.33 4.04 0.00 -
P/NAPS 0.43 0.41 0.57 0.85 0.89 1.61 1.41 -54.66%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 -
Price 0.87 0.71 0.66 1.16 1.60 1.63 1.55 -
P/RPS 0.35 0.26 0.23 0.43 0.68 0.74 0.77 -40.85%
P/EPS 10.15 4.88 2.40 4.19 6.12 6.76 6.80 30.57%
EY 9.86 20.47 41.62 23.87 16.34 14.79 14.71 -23.39%
DY 5.75 7.04 9.39 5.34 3.87 3.99 0.00 -
P/NAPS 0.55 0.43 0.39 0.69 0.99 1.63 1.55 -49.84%

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