[TSH] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -41.76%
YoY- -46.61%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 908,299 789,327 907,693 1,008,409 1,109,941 1,188,290 1,104,665 -12.20%
PBT 85,923 32,502 37,752 51,503 86,332 151,453 152,340 -31.66%
Tax -5,889 -5,874 -10,339 -16,996 -22,275 -25,599 -22,373 -58.82%
NP 80,034 26,628 27,413 34,507 64,057 125,854 129,967 -27.55%
-
NP to SH 72,314 26,937 28,108 34,945 60,001 113,410 114,409 -26.28%
-
Tax Rate 6.85% 18.07% 27.39% 33.00% 25.80% 16.90% 14.69% -
Total Cost 828,265 762,699 880,280 973,902 1,045,884 1,062,436 974,698 -10.25%
-
Net Worth 408,903 703,767 693,014 649,179 682,456 692,214 695,692 -29.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 20,637 20,637 20,637 20,637 25,585 25,585 -
Div Payout % - 76.62% 73.42% 59.06% 34.40% 22.56% 22.36% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 408,903 703,767 693,014 649,179 682,456 692,214 695,692 -29.76%
NOSH 408,903 408,952 409,027 407,571 412,759 412,818 413,118 -0.67%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.81% 3.37% 3.02% 3.42% 5.77% 10.59% 11.77% -
ROE 17.68% 3.83% 4.06% 5.38% 8.79% 16.38% 16.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 222.13 193.01 221.92 247.42 268.91 287.85 267.40 -11.60%
EPS 17.68 6.59 6.87 8.57 14.54 27.47 27.69 -25.79%
DPS 0.00 5.00 5.00 5.00 5.00 6.20 6.19 -
NAPS 1.00 1.7209 1.6943 1.5928 1.6534 1.6768 1.684 -29.28%
Adjusted Per Share Value based on latest NOSH - 407,571
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 65.73 57.12 65.69 72.98 80.33 86.00 79.94 -12.20%
EPS 5.23 1.95 2.03 2.53 4.34 8.21 8.28 -26.32%
DPS 0.00 1.49 1.49 1.49 1.49 1.85 1.85 -
NAPS 0.2959 0.5093 0.5015 0.4698 0.4939 0.501 0.5035 -29.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.88 0.85 0.68 0.68 0.95 1.43 -
P/RPS 0.45 0.46 0.38 0.27 0.25 0.33 0.53 -10.30%
P/EPS 5.60 13.36 12.37 7.93 4.68 3.46 5.16 5.59%
EY 17.86 7.49 8.08 12.61 21.38 28.92 19.37 -5.25%
DY 0.00 5.68 5.88 7.35 7.35 6.52 4.33 -
P/NAPS 0.99 0.51 0.50 0.43 0.41 0.57 0.85 10.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 -
Price 1.01 0.86 0.87 0.87 0.71 0.66 1.16 -
P/RPS 0.45 0.45 0.39 0.35 0.26 0.23 0.43 3.06%
P/EPS 5.71 13.06 12.66 10.15 4.88 2.40 4.19 22.84%
EY 17.51 7.66 7.90 9.86 20.47 41.62 23.87 -18.61%
DY 0.00 5.81 5.75 5.75 7.04 9.39 5.34 -
P/NAPS 1.01 0.50 0.51 0.55 0.43 0.39 0.69 28.82%

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