[TSH] YoY Annualized Quarter 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- -61.96%
YoY- -67.75%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Revenue 909,512 1,010,396 961,904 730,416 675,252 595,368 424,964 9.97%
PBT 92,216 134,560 71,672 21,376 91,472 44,936 48,172 8.44%
Tax -20,448 -28,484 -22,124 -2,276 -8,736 -10,908 -8,900 10.94%
NP 71,768 106,076 49,548 19,100 82,736 34,028 39,272 7.82%
-
NP to SH 60,216 95,816 45,044 22,824 70,764 27,984 39,272 5.48%
-
Tax Rate 22.17% 21.17% 30.87% 10.65% 9.55% 24.27% 18.48% -
Total Cost 837,744 904,320 912,356 711,316 592,516 561,340 385,692 10.17%
-
Net Worth 849,978 780,801 732,292 649,179 369,116 489,500 257,649 16.07%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Net Worth 849,978 780,801 732,292 649,179 369,116 489,500 257,649 16.07%
NOSH 818,152 410,171 409,490 407,571 369,116 445,000 97,594 30.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
NP Margin 7.89% 10.50% 5.15% 2.61% 12.25% 5.72% 9.24% -
ROE 7.08% 12.27% 6.15% 3.52% 19.17% 5.72% 15.24% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
RPS 111.17 246.34 234.90 179.21 182.94 133.79 435.44 -15.67%
EPS 7.36 23.36 11.00 5.60 19.16 7.68 40.24 -19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0389 1.9036 1.7883 1.5928 1.00 1.10 2.64 -10.99%
Adjusted Per Share Value based on latest NOSH - 407,571
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
RPS 65.82 73.12 69.61 52.86 48.87 43.09 30.75 9.97%
EPS 4.36 6.93 3.26 1.65 5.12 2.03 2.84 5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6151 0.5651 0.53 0.4698 0.2671 0.3542 0.1865 16.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 30/03/07 31/03/06 31/03/04 -
Price 2.29 1.36 1.08 0.68 1.24 0.66 0.72 -
P/RPS 2.06 0.55 0.46 0.38 0.68 0.49 0.17 36.56%
P/EPS 31.11 5.82 9.82 12.14 6.47 10.50 1.79 42.85%
EY 3.21 17.18 10.19 8.24 15.46 9.53 55.89 -30.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 0.71 0.60 0.43 1.24 0.60 0.27 29.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Date 21/05/12 18/05/11 19/05/10 20/05/09 24/05/07 01/06/06 24/05/04 -
Price 2.12 1.41 0.90 0.87 1.35 0.62 0.71 -
P/RPS 1.91 0.57 0.38 0.49 0.74 0.46 0.16 36.30%
P/EPS 28.80 6.04 8.18 15.54 7.04 9.86 1.76 41.78%
EY 3.47 16.57 12.22 6.44 14.20 10.14 56.68 -29.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 0.74 0.50 0.55 1.35 0.56 0.27 28.73%

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