[TSH] QoQ TTM 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- -47.09%
YoY- -36.76%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 789,327 907,693 1,008,409 1,109,941 1,188,290 1,104,665 976,865 -13.23%
PBT 32,502 37,752 51,503 86,332 151,453 152,340 139,274 -62.06%
Tax -5,874 -10,339 -16,996 -22,275 -25,599 -22,373 -15,801 -48.26%
NP 26,628 27,413 34,507 64,057 125,854 129,967 123,473 -64.00%
-
NP to SH 26,937 28,108 34,945 60,001 113,410 114,409 107,952 -60.33%
-
Tax Rate 18.07% 27.39% 33.00% 25.80% 16.90% 14.69% 11.35% -
Total Cost 762,699 880,280 973,902 1,045,884 1,062,436 974,698 853,392 -7.21%
-
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 20,637 20,637 20,637 25,585 25,585 25,585 -13.33%
Div Payout % 76.62% 73.42% 59.06% 34.40% 22.56% 22.36% 23.70% -
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 3.37% 3.02% 3.42% 5.77% 10.59% 11.77% 12.64% -
ROE 3.83% 4.06% 5.38% 8.79% 16.38% 16.45% 16.23% -
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 193.01 221.92 247.42 268.91 287.85 267.40 236.58 -12.67%
EPS 6.59 6.87 8.57 14.54 27.47 27.69 26.14 -60.05%
DPS 5.00 5.00 5.00 5.00 6.20 6.19 6.20 -13.34%
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 57.12 65.69 72.98 80.33 86.00 79.94 70.69 -13.23%
EPS 1.95 2.03 2.53 4.34 8.21 8.28 7.81 -60.31%
DPS 1.49 1.49 1.49 1.49 1.85 1.85 1.85 -13.42%
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 0.46 0.38 0.27 0.25 0.33 0.53 0.60 -16.21%
P/EPS 13.36 12.37 7.93 4.68 3.46 5.16 5.47 81.26%
EY 7.49 8.08 12.61 21.38 28.92 19.37 18.28 -44.80%
DY 5.68 5.88 7.35 7.35 6.52 4.33 4.33 19.81%
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 0.45 0.39 0.35 0.26 0.23 0.43 0.68 -24.04%
P/EPS 13.06 12.66 10.15 4.88 2.40 4.19 6.12 65.67%
EY 7.66 7.90 9.86 20.47 41.62 23.87 16.34 -39.62%
DY 5.81 5.75 5.75 7.04 9.39 5.34 3.87 31.07%
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