[TSH] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.87%
YoY- 28.28%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,101,904 946,102 789,327 1,188,290 783,238 584,512 557,577 12.01%
PBT 174,891 86,539 32,502 151,453 107,093 52,548 80,459 13.80%
Tax -24,152 -17,645 -5,874 -25,599 -3,422 -12,885 -8,783 18.35%
NP 150,739 68,894 26,628 125,854 103,671 39,663 71,676 13.18%
-
NP to SH 137,844 61,307 26,937 113,410 88,407 33,333 68,563 12.33%
-
Tax Rate 13.81% 20.39% 18.07% 16.90% 3.20% 24.52% 10.92% -
Total Cost 951,165 877,208 762,699 1,062,436 679,567 544,849 485,901 11.83%
-
Net Worth 819,762 728,368 703,767 692,214 387,711 409,387 332,817 16.20%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 24,566 - 20,637 25,585 - - - -
Div Payout % 17.82% - 76.62% 22.56% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 819,762 728,368 703,767 692,214 387,711 409,387 332,817 16.20%
NOSH 409,881 409,932 408,952 412,818 387,711 366,047 329,522 3.70%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.68% 7.28% 3.37% 10.59% 13.24% 6.79% 12.85% -
ROE 16.82% 8.42% 3.83% 16.38% 22.80% 8.14% 20.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 268.84 230.79 193.01 287.85 202.02 159.68 169.21 8.01%
EPS 33.63 14.96 6.59 27.47 22.80 9.11 20.81 8.32%
DPS 6.00 0.00 5.00 6.20 0.00 0.00 0.00 -
NAPS 2.00 1.7768 1.7209 1.6768 1.00 1.1184 1.01 12.05%
Adjusted Per Share Value based on latest NOSH - 412,818
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 79.74 68.47 57.12 86.00 56.68 42.30 40.35 12.01%
EPS 9.98 4.44 1.95 8.21 6.40 2.41 4.96 12.35%
DPS 1.78 0.00 1.49 1.85 0.00 0.00 0.00 -
NAPS 0.5933 0.5271 0.5093 0.501 0.2806 0.2963 0.2409 16.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.50 1.06 0.88 0.95 1.41 0.70 0.77 -
P/RPS 0.56 0.46 0.46 0.33 0.70 0.44 0.46 3.33%
P/EPS 4.46 7.09 13.36 3.46 6.18 7.69 3.70 3.16%
EY 22.42 14.11 7.49 28.92 16.17 13.01 27.02 -3.06%
DY 4.00 0.00 5.68 6.52 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.51 0.57 1.41 0.63 0.76 -0.22%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 05/11/09 06/11/08 15/11/07 24/11/06 25/11/05 -
Price 1.80 1.29 0.86 0.66 1.55 0.70 0.75 -
P/RPS 0.67 0.56 0.45 0.23 0.77 0.44 0.44 7.25%
P/EPS 5.35 8.63 13.06 2.40 6.80 7.69 3.60 6.82%
EY 18.68 11.59 7.66 41.62 14.71 13.01 27.74 -6.37%
DY 3.33 0.00 5.81 9.39 0.00 0.00 0.00 -
P/NAPS 0.90 0.73 0.50 0.39 1.55 0.63 0.74 3.31%

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