[TSH] YoY TTM 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- -4.17%
YoY- -76.25%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,045,354 1,101,904 946,102 789,327 1,188,290 783,238 584,512 10.16%
PBT 94,759 174,891 86,539 32,502 151,453 107,093 52,548 10.31%
Tax -16,745 -24,152 -17,645 -5,874 -25,599 -3,422 -12,885 4.45%
NP 78,014 150,739 68,894 26,628 125,854 103,671 39,663 11.92%
-
NP to SH 70,093 137,844 61,307 26,937 113,410 88,407 33,333 13.17%
-
Tax Rate 17.67% 13.81% 20.39% 18.07% 16.90% 3.20% 24.52% -
Total Cost 967,340 951,165 877,208 762,699 1,062,436 679,567 544,849 10.03%
-
Net Worth 857,474 819,762 728,368 703,767 692,214 387,711 409,387 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 - 24,566 - 20,637 25,585 - - -
Div Payout % - 17.82% - 76.62% 22.56% - - -
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 857,474 819,762 728,368 703,767 692,214 387,711 409,387 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 7.46% 13.68% 7.28% 3.37% 10.59% 13.24% 6.79% -
ROE 8.17% 16.82% 8.42% 3.83% 16.38% 22.80% 8.14% -
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 126.62 268.84 230.79 193.01 287.85 202.02 159.68 -3.78%
EPS 8.49 33.63 14.96 6.59 27.47 22.80 9.11 -1.16%
DPS 0.00 6.00 0.00 5.00 6.20 0.00 0.00 -
NAPS 1.0386 2.00 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 75.65 79.74 68.47 57.12 86.00 56.68 42.30 10.16%
EPS 5.07 9.98 4.44 1.95 8.21 6.40 2.41 13.18%
DPS 0.00 1.78 0.00 1.49 1.85 0.00 0.00 -
NAPS 0.6205 0.5933 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 1.74 0.56 0.46 0.46 0.33 0.70 0.44 25.72%
P/EPS 25.91 4.46 7.09 13.36 3.46 6.18 7.69 22.41%
EY 3.86 22.42 14.11 7.49 28.92 16.17 13.01 -18.31%
DY 0.00 4.00 0.00 5.68 6.52 0.00 0.00 -
P/NAPS 2.12 0.75 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 1.77 0.67 0.56 0.45 0.23 0.77 0.44 26.08%
P/EPS 26.38 5.35 8.63 13.06 2.40 6.80 7.69 22.78%
EY 3.79 18.68 11.59 7.66 41.62 14.71 13.01 -18.56%
DY 0.00 3.33 0.00 5.81 9.39 0.00 0.00 -
P/NAPS 2.16 0.90 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