[TSH] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -84.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Revenue 280,614 227,378 252,599 240,476 284,136 182,604 168,813 8.83%
PBT 26,208 23,054 33,640 17,918 40,173 5,344 22,868 2.29%
Tax -4,822 -5,112 -7,121 -5,531 -5,848 -569 -2,184 14.09%
NP 21,386 17,942 26,519 12,387 34,325 4,775 20,684 0.55%
-
NP to SH 19,925 15,054 23,954 11,261 30,762 5,706 17,691 1.99%
-
Tax Rate 18.40% 22.17% 21.17% 30.87% 14.56% 10.65% 9.55% -
Total Cost 259,228 209,436 226,080 228,089 249,811 177,829 148,129 9.76%
-
Net Worth 905,461 849,978 780,801 732,292 665,078 649,179 369,116 16.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Net Worth 905,461 849,978 780,801 732,292 665,078 649,179 369,116 16.11%
NOSH 833,681 818,152 410,171 409,490 412,912 407,571 369,116 14.52%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
NP Margin 7.62% 7.89% 10.50% 5.15% 12.08% 2.61% 12.25% -
ROE 2.20% 1.77% 3.07% 1.54% 4.63% 0.88% 4.79% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
RPS 33.66 27.79 61.58 58.73 68.81 44.80 45.73 -4.97%
EPS 2.39 1.84 5.84 2.75 7.45 1.40 4.79 -10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0861 1.0389 1.9036 1.7883 1.6107 1.5928 1.00 1.38%
Adjusted Per Share Value based on latest NOSH - 409,490
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
RPS 20.31 16.46 18.28 17.40 20.56 13.21 12.22 8.82%
EPS 1.44 1.09 1.73 0.81 2.23 0.41 1.28 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.6151 0.5651 0.53 0.4813 0.4698 0.2671 16.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/08 31/03/09 30/03/07 -
Price 2.19 2.29 1.36 1.08 1.43 0.68 1.24 -
P/RPS 6.51 8.24 2.21 1.84 2.08 1.52 2.71 15.71%
P/EPS 91.63 124.46 23.29 39.27 19.19 48.57 25.87 23.44%
EY 1.09 0.80 4.29 2.55 5.21 2.06 3.87 -19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.20 0.71 0.60 0.89 0.43 1.24 8.46%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Date 20/05/13 21/05/12 18/05/11 19/05/10 21/05/08 20/05/09 24/05/07 -
Price 2.21 2.12 1.41 0.90 1.60 0.87 1.35 -
P/RPS 6.57 7.63 2.29 1.53 2.33 1.94 2.95 14.26%
P/EPS 92.47 115.22 24.14 32.73 21.48 62.14 28.17 21.88%
EY 1.08 0.87 4.14 3.06 4.66 1.61 3.55 -17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.04 0.74 0.50 0.99 0.55 1.35 7.02%

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