[TSH] YoY Cumulative 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- -90.49%
YoY- -67.75%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Revenue 227,378 252,599 240,476 182,604 168,813 148,842 106,241 9.97%
PBT 23,054 33,640 17,918 5,344 22,868 11,234 12,043 8.44%
Tax -5,112 -7,121 -5,531 -569 -2,184 -2,727 -2,225 10.94%
NP 17,942 26,519 12,387 4,775 20,684 8,507 9,818 7.82%
-
NP to SH 15,054 23,954 11,261 5,706 17,691 6,996 9,818 5.48%
-
Tax Rate 22.17% 21.17% 30.87% 10.65% 9.55% 24.27% 18.48% -
Total Cost 209,436 226,080 228,089 177,829 148,129 140,335 96,423 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 1.77% 3.07% 1.54% 0.88% 4.79% 1.43% 3.81% -
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 27.79 61.58 58.73 44.80 45.73 33.45 108.86 -15.68%
EPS 1.84 5.84 2.75 1.40 4.79 1.92 10.06 -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 16.46 18.28 17.40 13.21 12.22 10.77 7.69 9.97%
EPS 1.09 1.73 0.81 0.41 1.28 0.51 0.71 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 8.24 2.21 1.84 1.52 2.71 1.97 0.66 37.07%
P/EPS 124.46 23.29 39.27 48.57 25.87 41.98 7.16 42.85%
EY 0.80 4.29 2.55 2.06 3.87 2.38 13.97 -30.04%
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 7.63 2.29 1.53 1.94 2.95 1.85 0.65 36.02%
P/EPS 115.22 24.14 32.73 62.14 28.17 39.44 7.06 41.73%
EY 0.87 4.14 3.06 1.61 3.55 2.54 14.17 -29.42%
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