[TSH] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 908,427 946,102 935,506 966,171 908,299 789,327 907,693 0.05%
PBT 105,332 86,539 86,283 98,497 85,923 32,502 37,752 97.81%
Tax -14,513 -17,645 -13,488 -10,851 -5,889 -5,874 -10,339 25.29%
NP 90,819 68,894 72,795 87,646 80,034 26,628 27,413 121.75%
-
NP to SH 84,288 61,307 66,496 77,869 72,314 26,937 28,108 107.53%
-
Tax Rate 13.78% 20.39% 15.63% 11.02% 6.85% 18.07% 27.39% -
Total Cost 817,608 877,208 862,711 878,525 828,265 762,699 880,280 -4.79%
-
Net Worth 752,968 728,368 738,282 732,292 408,903 703,767 693,014 5.67%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,566 - - - - 20,637 20,637 12.28%
Div Payout % 29.15% - - - - 76.62% 73.42% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 752,968 728,368 738,282 732,292 408,903 703,767 693,014 5.67%
NOSH 409,444 409,932 408,953 409,490 408,903 408,952 409,027 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.00% 7.28% 7.78% 9.07% 8.81% 3.37% 3.02% -
ROE 11.19% 8.42% 9.01% 10.63% 17.68% 3.83% 4.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 221.87 230.79 228.76 235.94 222.13 193.01 221.92 -0.01%
EPS 20.59 14.96 16.26 19.02 17.68 6.59 6.87 107.45%
DPS 6.00 0.00 0.00 0.00 0.00 5.00 5.00 12.88%
NAPS 1.839 1.7768 1.8053 1.7883 1.00 1.7209 1.6943 5.59%
Adjusted Per Share Value based on latest NOSH - 409,490
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.74 68.47 67.70 69.92 65.73 57.12 65.69 0.05%
EPS 6.10 4.44 4.81 5.64 5.23 1.95 2.03 107.81%
DPS 1.78 0.00 0.00 0.00 0.00 1.49 1.49 12.55%
NAPS 0.5449 0.5271 0.5343 0.53 0.2959 0.5093 0.5015 5.67%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.41 1.06 0.92 1.08 0.99 0.88 0.85 -
P/RPS 0.64 0.46 0.40 0.46 0.45 0.46 0.38 41.42%
P/EPS 6.85 7.09 5.66 5.68 5.60 13.36 12.37 -32.49%
EY 14.60 14.11 17.67 17.61 17.86 7.49 8.08 48.19%
DY 4.26 0.00 0.00 0.00 0.00 5.68 5.88 -19.28%
P/NAPS 0.77 0.60 0.51 0.60 0.99 0.51 0.50 33.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 06/08/09 -
Price 1.38 1.29 0.96 0.90 1.01 0.86 0.87 -
P/RPS 0.62 0.56 0.42 0.38 0.45 0.45 0.39 36.09%
P/EPS 6.70 8.63 5.90 4.73 5.71 13.06 12.66 -34.49%
EY 14.92 11.59 16.94 21.13 17.51 7.66 7.90 52.61%
DY 4.35 0.00 0.00 0.00 0.00 5.81 5.75 -16.93%
P/NAPS 0.75 0.73 0.53 0.50 1.01 0.50 0.51 29.22%

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