[TSH] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.49%
YoY- 16.56%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,017,841 983,654 1,134,203 908,427 908,299 1,109,941 861,542 2.81%
PBT 164,485 99,998 161,919 105,332 85,923 86,332 121,969 5.10%
Tax -7,921 -15,577 -32,390 -14,513 -5,889 -22,275 -12,137 -6.85%
NP 156,564 84,421 129,529 90,819 80,034 64,057 109,832 6.08%
-
NP to SH 150,964 77,027 118,456 84,288 72,314 60,001 94,881 8.04%
-
Tax Rate 4.82% 15.58% 20.00% 13.78% 6.85% 25.80% 9.95% -
Total Cost 861,277 899,233 1,004,674 817,608 828,265 1,045,884 751,710 2.29%
-
Net Worth 897,005 884,507 817,156 752,968 408,903 682,456 393,618 14.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 31,395 20,861 - 24,566 - 20,637 25,585 3.46%
Div Payout % 20.80% 27.08% - 29.15% - 34.40% 26.97% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 897,005 884,507 817,156 752,968 408,903 682,456 393,618 14.70%
NOSH 897,005 834,441 817,156 409,444 408,903 412,759 393,618 14.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.38% 8.58% 11.42% 10.00% 8.81% 5.77% 12.75% -
ROE 16.83% 8.71% 14.50% 11.19% 17.68% 8.79% 24.10% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 113.47 117.88 138.80 221.87 222.13 268.91 218.88 -10.36%
EPS 16.83 9.23 14.50 20.59 17.68 14.54 24.10 -5.80%
DPS 3.50 2.50 0.00 6.00 0.00 5.00 6.50 -9.79%
NAPS 1.00 1.06 1.00 1.839 1.00 1.6534 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 409,444
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 73.66 71.19 82.08 65.74 65.73 80.33 62.35 2.81%
EPS 10.93 5.57 8.57 6.10 5.23 4.34 6.87 8.03%
DPS 2.27 1.51 0.00 1.78 0.00 1.49 1.85 3.46%
NAPS 0.6492 0.6401 0.5914 0.5449 0.2959 0.4939 0.2849 14.69%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.01 2.17 1.90 1.41 0.99 0.68 1.61 -
P/RPS 2.65 1.84 1.37 0.64 0.45 0.25 0.74 23.66%
P/EPS 17.88 23.51 13.11 6.85 5.60 4.68 6.68 17.81%
EY 5.59 4.25 7.63 14.60 17.86 21.38 14.97 -15.12%
DY 1.16 1.15 0.00 4.26 0.00 7.35 4.04 -18.76%
P/NAPS 3.01 2.05 1.90 0.77 0.99 0.41 1.61 10.98%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 -
Price 3.00 2.10 2.15 1.38 1.01 0.71 1.63 -
P/RPS 2.64 1.78 1.55 0.62 0.45 0.26 0.74 23.58%
P/EPS 17.83 22.75 14.83 6.70 5.71 4.88 6.76 17.52%
EY 5.61 4.40 6.74 14.92 17.51 20.47 14.79 -14.90%
DY 1.17 1.19 0.00 4.35 0.00 7.04 3.99 -18.47%
P/NAPS 3.00 1.98 2.15 0.75 1.01 0.43 1.63 10.69%

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