[TSH] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -41.76%
YoY- -46.61%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Revenue 1,108,982 920,550 966,171 1,008,409 644,623 556,842 432,645 12.47%
PBT 151,333 121,054 98,497 51,503 76,772 46,054 51,726 14.35%
Tax -30,381 -16,103 -10,851 -16,996 -430 -15,054 -11,877 12.44%
NP 120,952 104,951 87,646 34,507 76,342 31,000 39,849 14.87%
-
NP to SH 109,556 96,981 77,869 34,945 65,456 25,631 39,849 13.46%
-
Tax Rate 20.08% 13.30% 11.02% 33.00% 0.56% 32.69% 22.96% -
Total Cost 988,030 815,599 878,525 973,902 568,281 525,842 392,796 12.21%
-
Net Worth 849,978 410,171 732,292 649,179 369,116 489,500 257,649 16.07%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Div - 24,566 - 20,637 - - - -
Div Payout % - 25.33% - 59.06% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Net Worth 849,978 410,171 732,292 649,179 369,116 489,500 257,649 16.07%
NOSH 818,152 410,171 409,490 407,571 369,116 445,000 97,594 30.42%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
NP Margin 10.91% 11.40% 9.07% 3.42% 11.84% 5.57% 9.21% -
ROE 12.89% 23.64% 10.63% 5.38% 17.73% 5.24% 15.47% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
RPS 135.55 224.43 235.94 247.42 174.64 125.13 443.31 -13.75%
EPS 13.39 23.64 19.02 8.57 17.73 5.76 40.83 -13.00%
DPS 0.00 6.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.0389 1.00 1.7883 1.5928 1.00 1.10 2.64 -10.99%
Adjusted Per Share Value based on latest NOSH - 407,571
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
RPS 80.26 66.62 69.92 72.98 46.65 40.30 31.31 12.47%
EPS 7.93 7.02 5.64 2.53 4.74 1.85 2.88 13.48%
DPS 0.00 1.78 0.00 1.49 0.00 0.00 0.00 -
NAPS 0.6151 0.2968 0.53 0.4698 0.2671 0.3542 0.1865 16.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 30/03/07 31/03/06 31/03/04 -
Price 2.29 1.36 1.08 0.68 1.24 0.66 0.72 -
P/RPS 1.69 0.61 0.46 0.27 0.71 0.53 0.16 34.24%
P/EPS 17.10 5.75 5.68 7.93 6.99 11.46 1.76 32.84%
EY 5.85 17.39 17.61 12.61 14.30 8.73 56.71 -24.70%
DY 0.00 4.41 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 2.20 1.36 0.60 0.43 1.24 0.60 0.27 29.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/07 31/03/06 31/03/04 CAGR
Date 21/05/12 18/05/11 19/05/10 20/05/09 24/05/07 01/06/06 24/05/04 -
Price 2.12 1.41 0.90 0.87 1.35 0.62 0.71 -
P/RPS 1.56 0.63 0.38 0.35 0.77 0.50 0.16 32.90%
P/EPS 15.83 5.96 4.73 10.15 7.61 10.76 1.74 31.76%
EY 6.32 16.77 21.13 9.86 13.14 9.29 57.51 -24.10%
DY 0.00 4.26 0.00 5.75 0.00 0.00 0.00 -
P/NAPS 2.04 1.41 0.50 0.55 1.35 0.56 0.27 28.73%

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