[TSH] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -19.57%
YoY- -75.43%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 966,171 908,299 789,327 907,693 1,008,409 1,109,941 1,188,290 -12.89%
PBT 98,497 85,923 32,502 37,752 51,503 86,332 151,453 -24.95%
Tax -10,851 -5,889 -5,874 -10,339 -16,996 -22,275 -25,599 -43.60%
NP 87,646 80,034 26,628 27,413 34,507 64,057 125,854 -21.44%
-
NP to SH 77,869 72,314 26,937 28,108 34,945 60,001 113,410 -22.18%
-
Tax Rate 11.02% 6.85% 18.07% 27.39% 33.00% 25.80% 16.90% -
Total Cost 878,525 828,265 762,699 880,280 973,902 1,045,884 1,062,436 -11.91%
-
Net Worth 732,292 408,903 703,767 693,014 649,179 682,456 692,214 3.82%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 20,637 20,637 20,637 20,637 25,585 -
Div Payout % - - 76.62% 73.42% 59.06% 34.40% 22.56% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 732,292 408,903 703,767 693,014 649,179 682,456 692,214 3.82%
NOSH 409,490 408,903 408,952 409,027 407,571 412,759 412,818 -0.53%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.07% 8.81% 3.37% 3.02% 3.42% 5.77% 10.59% -
ROE 10.63% 17.68% 3.83% 4.06% 5.38% 8.79% 16.38% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 235.94 222.13 193.01 221.92 247.42 268.91 287.85 -12.42%
EPS 19.02 17.68 6.59 6.87 8.57 14.54 27.47 -21.75%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 6.20 -
NAPS 1.7883 1.00 1.7209 1.6943 1.5928 1.6534 1.6768 4.38%
Adjusted Per Share Value based on latest NOSH - 409,027
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.92 65.73 57.12 65.69 72.98 80.33 86.00 -12.90%
EPS 5.64 5.23 1.95 2.03 2.53 4.34 8.21 -22.16%
DPS 0.00 0.00 1.49 1.49 1.49 1.49 1.85 -
NAPS 0.53 0.2959 0.5093 0.5015 0.4698 0.4939 0.501 3.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.08 0.99 0.88 0.85 0.68 0.68 0.95 -
P/RPS 0.46 0.45 0.46 0.38 0.27 0.25 0.33 24.81%
P/EPS 5.68 5.60 13.36 12.37 7.93 4.68 3.46 39.20%
EY 17.61 17.86 7.49 8.08 12.61 21.38 28.92 -28.18%
DY 0.00 0.00 5.68 5.88 7.35 7.35 6.52 -
P/NAPS 0.60 0.99 0.51 0.50 0.43 0.41 0.57 3.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 -
Price 0.90 1.01 0.86 0.87 0.87 0.71 0.66 -
P/RPS 0.38 0.45 0.45 0.39 0.35 0.26 0.23 39.79%
P/EPS 4.73 5.71 13.06 12.66 10.15 4.88 2.40 57.25%
EY 21.13 17.51 7.66 7.90 9.86 20.47 41.62 -36.38%
DY 0.00 0.00 5.81 5.75 5.75 7.04 9.39 -
P/NAPS 0.50 1.01 0.50 0.51 0.55 0.43 0.39 18.03%

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