[TSH] QoQ Annualized Quarter 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- -6.13%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 985,394 730,416 1,109,941 1,260,037 1,245,986 1,136,544 861,542 9.37%
PBT 70,510 21,376 82,273 149,204 167,670 160,692 121,969 -30.62%
Tax -7,440 -2,276 -18,216 -24,081 -31,312 -23,392 -12,137 -27.85%
NP 63,070 19,100 64,057 125,122 136,358 137,300 109,832 -30.93%
-
NP to SH 56,814 22,824 60,000 113,204 120,600 123,048 94,881 -28.97%
-
Tax Rate 10.55% 10.65% 22.14% 16.14% 18.67% 14.56% 9.95% -
Total Cost 922,324 711,316 1,045,884 1,134,914 1,109,628 999,244 751,710 14.62%
-
Net Worth 693,515 649,179 658,570 692,438 695,515 665,078 523,275 20.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 20,612 - - - 25,606 -
Div Payout % - - 34.35% - - - 26.99% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 693,515 649,179 658,570 692,438 695,515 665,078 523,275 20.67%
NOSH 409,322 407,571 412,250 412,952 413,013 412,912 393,943 2.58%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.40% 2.61% 5.77% 9.93% 10.94% 12.08% 12.75% -
ROE 8.19% 3.52% 9.11% 16.35% 17.34% 18.50% 18.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 240.74 179.21 269.24 305.13 301.68 275.25 218.70 6.61%
EPS 13.88 5.60 14.55 27.41 29.20 29.80 24.09 -30.78%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.50 -
NAPS 1.6943 1.5928 1.5975 1.6768 1.684 1.6107 1.3283 17.63%
Adjusted Per Share Value based on latest NOSH - 412,818
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.31 52.86 80.33 91.19 90.17 82.25 62.35 9.37%
EPS 4.11 1.65 4.34 8.19 8.73 8.90 6.87 -29.02%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 1.85 -
NAPS 0.5019 0.4698 0.4766 0.5011 0.5033 0.4813 0.3787 20.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.85 0.68 0.68 0.95 1.43 1.43 1.61 -
P/RPS 0.35 0.38 0.25 0.31 0.47 0.52 0.74 -39.32%
P/EPS 6.12 12.14 4.67 3.47 4.90 4.80 6.68 -5.67%
EY 16.33 8.24 21.40 28.86 20.42 20.84 14.96 6.02%
DY 0.00 0.00 7.35 0.00 0.00 0.00 4.04 -
P/NAPS 0.50 0.43 0.43 0.57 0.85 0.89 1.21 -44.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 -
Price 0.87 0.87 0.71 0.66 1.16 1.60 1.63 -
P/RPS 0.36 0.49 0.26 0.22 0.38 0.58 0.75 -38.72%
P/EPS 6.27 15.54 4.88 2.41 3.97 5.37 6.77 -4.99%
EY 15.95 6.44 20.50 41.54 25.17 18.63 14.78 5.21%
DY 0.00 0.00 7.04 0.00 0.00 0.00 3.99 -
P/NAPS 0.51 0.55 0.44 0.39 0.69 0.99 1.23 -44.42%

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