[TSH] YoY Annualized Quarter 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- -47.0%
YoY- -36.76%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,134,203 908,427 980,251 1,109,941 861,542 624,652 541,407 13.11%
PBT 161,919 105,325 85,923 82,273 121,969 67,312 49,361 21.88%
Tax -32,390 -14,513 -5,889 -18,216 -12,137 5,932 -14,463 14.37%
NP 129,529 90,812 80,034 64,057 109,832 73,244 34,898 24.41%
-
NP to SH 118,456 84,281 72,314 60,000 94,881 63,722 28,772 26.58%
-
Tax Rate 20.00% 13.78% 6.85% 22.14% 9.95% -8.81% 29.30% -
Total Cost 1,004,674 817,615 900,217 1,045,884 751,710 551,408 506,509 12.08%
-
Net Worth 849,494 751,857 728,038 658,570 523,275 452,395 356,070 15.58%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 24,581 - 20,612 25,606 18,349 - -
Div Payout % - 29.17% - 34.35% 26.99% 28.80% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 849,494 751,857 728,038 658,570 523,275 452,395 356,070 15.58%
NOSH 818,316 409,686 409,079 412,250 393,943 366,995 329,634 16.35%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.42% 10.00% 8.16% 5.77% 12.75% 11.73% 6.45% -
ROE 13.94% 11.21% 9.93% 9.11% 18.13% 14.09% 8.08% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 138.60 221.74 239.62 269.24 218.70 170.21 164.24 -2.78%
EPS 14.48 20.58 17.68 14.55 24.09 17.35 9.08 8.08%
DPS 0.00 6.00 0.00 5.00 6.50 5.00 0.00 -
NAPS 1.0381 1.8352 1.7797 1.5975 1.3283 1.2327 1.0802 -0.66%
Adjusted Per Share Value based on latest NOSH - 412,759
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 82.08 65.74 70.94 80.33 62.35 45.21 39.18 13.11%
EPS 8.57 6.10 5.23 4.34 6.87 4.61 2.08 26.60%
DPS 0.00 1.78 0.00 1.49 1.85 1.33 0.00 -
NAPS 0.6148 0.5441 0.5269 0.4766 0.3787 0.3274 0.2577 15.58%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.90 1.41 0.99 0.68 1.61 0.77 0.67 -
P/RPS 1.37 0.64 0.41 0.25 0.74 0.45 0.41 22.25%
P/EPS 13.13 6.85 5.60 4.67 6.68 4.43 7.68 9.34%
EY 7.62 14.59 17.86 21.40 14.96 22.55 13.03 -8.54%
DY 0.00 4.26 0.00 7.35 4.04 6.49 0.00 -
P/NAPS 1.83 0.77 0.56 0.43 1.21 0.62 0.62 19.75%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 05/03/07 24/02/06 -
Price 2.15 1.38 1.01 0.71 1.63 0.81 0.70 -
P/RPS 1.55 0.62 0.42 0.26 0.75 0.48 0.43 23.81%
P/EPS 14.85 6.71 5.71 4.88 6.77 4.67 8.02 10.80%
EY 6.73 14.91 17.50 20.50 14.78 21.44 12.47 -9.76%
DY 0.00 4.35 0.00 7.04 3.99 6.17 0.00 -
P/NAPS 2.07 0.75 0.57 0.44 1.23 0.66 0.65 21.28%

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