[TSH] YoY Annualized Quarter 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- 148.92%
YoY- -52.89%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,012,724 1,165,092 895,904 985,394 1,245,986 759,740 615,362 8.64%
PBT 86,648 170,546 71,230 70,510 167,670 106,928 56,940 7.24%
Tax -16,456 -36,260 -22,638 -7,440 -31,312 -10,840 -9,126 10.31%
NP 70,192 134,286 48,592 63,070 136,358 96,088 47,814 6.60%
-
NP to SH 59,358 119,836 45,178 56,814 120,600 81,544 41,054 6.33%
-
Tax Rate 18.99% 21.26% 31.78% 10.55% 18.67% 10.14% 16.03% -
Total Cost 942,532 1,030,806 847,312 922,324 1,109,628 663,652 567,548 8.81%
-
Net Worth 870,037 826,138 738,766 693,515 695,515 536,414 378,895 14.84%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 870,037 826,138 738,766 693,515 695,515 536,414 378,895 14.84%
NOSH 819,861 410,116 409,221 409,322 413,013 375,351 378,895 13.71%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.93% 11.53% 5.42% 6.40% 10.94% 12.65% 7.77% -
ROE 6.82% 14.51% 6.12% 8.19% 17.34% 15.20% 10.84% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 123.52 284.09 218.93 240.74 301.68 202.41 162.41 -4.45%
EPS 7.24 29.22 11.04 13.88 29.20 21.72 11.26 -7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0612 2.0144 1.8053 1.6943 1.684 1.4291 1.00 0.99%
Adjusted Per Share Value based on latest NOSH - 409,027
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 73.29 84.32 64.84 71.31 90.17 54.98 44.53 8.65%
EPS 4.30 8.67 3.27 4.11 8.73 5.90 2.97 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6296 0.5979 0.5346 0.5019 0.5033 0.3882 0.2742 14.84%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.46 1.59 0.92 0.85 1.43 1.42 0.63 -
P/RPS 1.99 0.56 0.42 0.35 0.47 0.70 0.39 31.17%
P/EPS 33.98 5.44 8.33 6.12 4.90 6.54 5.81 34.19%
EY 2.94 18.38 12.00 16.33 20.42 15.30 17.20 -25.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 0.79 0.51 0.50 0.85 0.99 0.63 24.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 19/08/11 26/08/10 06/08/09 07/08/08 16/08/07 12/09/06 -
Price 2.59 1.58 0.96 0.87 1.16 1.16 0.69 -
P/RPS 2.10 0.56 0.44 0.36 0.38 0.57 0.42 30.73%
P/EPS 35.77 5.41 8.70 6.27 3.97 5.34 6.37 33.28%
EY 2.80 18.49 11.50 15.95 25.17 18.73 15.70 -24.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 0.78 0.53 0.51 0.69 0.81 0.69 23.40%

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