[TSH] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.49%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 983,654 1,134,203 908,427 980,251 1,109,941 861,542 624,652 7.85%
PBT 99,998 161,919 105,325 85,923 82,273 121,969 67,312 6.81%
Tax -15,577 -32,390 -14,513 -5,889 -18,216 -12,137 5,932 -
NP 84,421 129,529 90,812 80,034 64,057 109,832 73,244 2.39%
-
NP to SH 77,027 118,456 84,281 72,314 60,000 94,881 63,722 3.20%
-
Tax Rate 15.58% 20.00% 13.78% 6.85% 22.14% 9.95% -8.81% -
Total Cost 899,233 1,004,674 817,615 900,217 1,045,884 751,710 551,408 8.48%
-
Net Worth 873,903 849,494 751,857 728,038 658,570 523,275 452,395 11.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,605 - 24,581 - 20,612 25,606 18,349 1.94%
Div Payout % 26.75% - 29.17% - 34.35% 26.99% 28.80% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 873,903 849,494 751,857 728,038 658,570 523,275 452,395 11.58%
NOSH 824,204 818,316 409,686 409,079 412,250 393,943 366,995 14.42%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.58% 11.42% 10.00% 8.16% 5.77% 12.75% 11.73% -
ROE 8.81% 13.94% 11.21% 9.93% 9.11% 18.13% 14.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 119.35 138.60 221.74 239.62 269.24 218.70 170.21 -5.73%
EPS 9.34 14.48 20.58 17.68 14.55 24.09 17.35 -9.79%
DPS 2.50 0.00 6.00 0.00 5.00 6.50 5.00 -10.90%
NAPS 1.0603 1.0381 1.8352 1.7797 1.5975 1.3283 1.2327 -2.47%
Adjusted Per Share Value based on latest NOSH - 408,903
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.19 82.08 65.74 70.94 80.33 62.35 45.21 7.85%
EPS 5.57 8.57 6.10 5.23 4.34 6.87 4.61 3.20%
DPS 1.49 0.00 1.78 0.00 1.49 1.85 1.33 1.90%
NAPS 0.6324 0.6148 0.5441 0.5269 0.4766 0.3787 0.3274 11.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.17 1.90 1.41 0.99 0.68 1.61 0.77 -
P/RPS 1.82 1.37 0.64 0.41 0.25 0.74 0.45 26.19%
P/EPS 23.22 13.13 6.85 5.60 4.67 6.68 4.43 31.76%
EY 4.31 7.62 14.59 17.86 21.40 14.96 22.55 -24.08%
DY 1.15 0.00 4.26 0.00 7.35 4.04 6.49 -25.03%
P/NAPS 2.05 1.83 0.77 0.56 0.43 1.21 0.62 22.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 05/03/07 -
Price 2.10 2.15 1.38 1.01 0.71 1.63 0.81 -
P/RPS 1.76 1.55 0.62 0.42 0.26 0.75 0.48 24.15%
P/EPS 22.47 14.85 6.71 5.71 4.88 6.77 4.67 29.90%
EY 4.45 6.73 14.91 17.50 20.50 14.78 21.44 -23.03%
DY 1.19 0.00 4.35 0.00 7.04 3.99 6.17 -23.96%
P/NAPS 1.98 2.07 0.75 0.57 0.44 1.23 0.66 20.07%

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