[TSH] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.22%
YoY- -4.76%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 260,483 273,148 214,265 203,669 322,035 238,410 152,013 9.38%
PBT 21,823 47,034 27,133 26,877 32,127 33,014 16,053 5.24%
Tax -3,241 -8,984 -6,156 -1,999 -6,464 -3,238 -1,646 11.94%
NP 18,582 38,050 20,977 24,878 25,663 29,776 14,407 4.32%
-
NP to SH 16,347 34,471 18,244 23,433 24,604 25,603 12,202 4.99%
-
Tax Rate 14.85% 19.10% 22.69% 7.44% 20.12% 9.81% 10.25% -
Total Cost 241,901 235,098 193,288 178,791 296,372 208,634 137,606 9.84%
-
Net Worth 857,474 842,633 728,368 703,767 692,214 387,711 409,387 13.10%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 857,474 842,633 728,368 703,767 692,214 387,711 409,387 13.10%
NOSH 825,606 409,881 409,932 408,952 412,818 387,711 366,047 14.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.13% 13.93% 9.79% 12.21% 7.97% 12.49% 9.48% -
ROE 1.91% 4.09% 2.50% 3.33% 3.55% 6.60% 2.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.55 66.64 52.27 49.80 78.01 61.49 41.53 -4.47%
EPS 1.98 8.41 4.45 5.73 5.96 6.60 3.33 -8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0386 2.0558 1.7768 1.7209 1.6768 1.00 1.1184 -1.22%
Adjusted Per Share Value based on latest NOSH - 408,952
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.85 19.77 15.51 14.74 23.31 17.25 11.00 9.38%
EPS 1.18 2.49 1.32 1.70 1.78 1.85 0.88 5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6205 0.6098 0.5271 0.5093 0.501 0.2806 0.2963 13.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.20 1.50 1.06 0.88 0.95 1.41 0.70 -
P/RPS 6.97 2.25 2.03 1.77 1.22 2.29 1.69 26.60%
P/EPS 111.11 17.84 23.82 15.36 15.94 21.35 21.00 31.97%
EY 0.90 5.61 4.20 6.51 6.27 4.68 4.76 -24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.73 0.60 0.51 0.57 1.41 0.63 22.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 17/11/11 18/11/10 05/11/09 06/11/08 15/11/07 24/11/06 -
Price 2.24 1.80 1.29 0.86 0.66 1.55 0.70 -
P/RPS 7.10 2.70 2.47 1.73 0.85 2.52 1.69 26.99%
P/EPS 113.13 21.40 28.99 15.01 11.07 23.47 21.00 32.36%
EY 0.88 4.67 3.45 6.66 9.03 4.26 4.76 -24.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 0.88 0.73 0.50 0.39 1.55 0.63 22.77%

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