[TSH] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -47.09%
YoY- -36.76%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,134,203 908,427 908,299 1,109,941 861,542 624,652 541,407 13.11%
PBT 161,919 105,332 85,923 86,332 121,969 65,138 49,369 21.88%
Tax -32,390 -14,513 -5,889 -22,275 -12,137 -973 -14,463 14.37%
NP 129,529 90,819 80,034 64,057 109,832 64,165 34,906 24.41%
-
NP to SH 118,456 84,288 72,314 60,001 94,881 54,761 31,048 24.99%
-
Tax Rate 20.00% 13.78% 6.85% 25.80% 9.95% 1.49% 29.30% -
Total Cost 1,004,674 817,608 828,265 1,045,884 751,710 560,487 506,501 12.08%
-
Net Worth 817,156 752,968 408,903 682,456 393,618 367,169 328,666 16.38%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 24,566 - 20,637 25,585 - - -
Div Payout % - 29.15% - 34.40% 26.97% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 817,156 752,968 408,903 682,456 393,618 367,169 328,666 16.38%
NOSH 817,156 409,444 408,903 412,759 393,618 367,169 328,666 16.38%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.42% 10.00% 8.81% 5.77% 12.75% 10.27% 6.45% -
ROE 14.50% 11.19% 17.68% 8.79% 24.10% 14.91% 9.45% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 138.80 221.87 222.13 268.91 218.88 170.13 164.73 -2.81%
EPS 14.50 20.59 17.68 14.54 24.10 14.91 9.45 7.39%
DPS 0.00 6.00 0.00 5.00 6.50 0.00 0.00 -
NAPS 1.00 1.839 1.00 1.6534 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 412,759
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 82.08 65.74 65.73 80.33 62.35 45.21 39.18 13.11%
EPS 8.57 6.10 5.23 4.34 6.87 3.96 2.25 24.95%
DPS 0.00 1.78 0.00 1.49 1.85 0.00 0.00 -
NAPS 0.5914 0.5449 0.2959 0.4939 0.2849 0.2657 0.2379 16.38%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.90 1.41 0.99 0.68 1.61 0.77 0.67 -
P/RPS 1.37 0.64 0.45 0.25 0.74 0.45 0.41 22.25%
P/EPS 13.11 6.85 5.60 4.68 6.68 5.16 7.09 10.78%
EY 7.63 14.60 17.86 21.38 14.97 19.37 14.10 -9.72%
DY 0.00 4.26 0.00 7.35 4.04 0.00 0.00 -
P/NAPS 1.90 0.77 0.99 0.41 1.61 0.77 0.67 18.96%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 05/03/07 24/02/06 -
Price 2.15 1.38 1.01 0.71 1.63 0.81 0.70 -
P/RPS 1.55 0.62 0.45 0.26 0.74 0.48 0.42 24.29%
P/EPS 14.83 6.70 5.71 4.88 6.76 5.43 7.41 12.25%
EY 6.74 14.92 17.51 20.47 14.79 18.41 13.50 -10.92%
DY 0.00 4.35 0.00 7.04 3.99 0.00 0.00 -
P/NAPS 2.15 0.75 1.01 0.43 1.63 0.81 0.70 20.55%

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