[TSH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 5.02%
YoY- 131.2%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,012,724 909,512 1,134,203 1,140,925 1,165,092 1,010,396 908,427 7.52%
PBT 86,648 92,216 161,919 176,409 170,546 134,560 105,325 -12.21%
Tax -16,456 -20,448 -32,390 -36,152 -36,260 -28,484 -14,513 8.74%
NP 70,192 71,768 129,529 140,257 134,286 106,076 90,812 -15.79%
-
NP to SH 59,358 60,216 118,456 125,852 119,836 95,816 84,281 -20.85%
-
Tax Rate 18.99% 22.17% 20.00% 20.49% 21.26% 21.17% 13.78% -
Total Cost 942,532 837,744 1,004,674 1,000,668 1,030,806 904,320 817,615 9.95%
-
Net Worth 870,037 849,978 849,494 842,208 826,138 780,801 751,857 10.23%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 24,581 -
Div Payout % - - - - - - 29.17% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 870,037 849,978 849,494 842,208 826,138 780,801 751,857 10.23%
NOSH 819,861 818,152 818,316 409,674 410,116 410,171 409,686 58.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.93% 7.89% 11.42% 12.29% 11.53% 10.50% 10.00% -
ROE 6.82% 7.08% 13.94% 14.94% 14.51% 12.27% 11.21% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 123.52 111.17 138.60 278.50 284.09 246.34 221.74 -32.32%
EPS 7.24 7.36 14.48 30.72 29.22 23.36 20.58 -50.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.0612 1.0389 1.0381 2.0558 2.0144 1.9036 1.8352 -30.61%
Adjusted Per Share Value based on latest NOSH - 409,881
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 73.29 65.82 82.08 82.57 84.32 73.12 65.74 7.52%
EPS 4.30 4.36 8.57 9.11 8.67 6.93 6.10 -20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.78 -
NAPS 0.6296 0.6151 0.6148 0.6095 0.5979 0.5651 0.5441 10.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.46 2.29 1.90 1.50 1.59 1.36 1.41 -
P/RPS 1.99 2.06 1.37 0.54 0.56 0.55 0.64 113.18%
P/EPS 33.98 31.11 13.13 4.88 5.44 5.82 6.85 191.14%
EY 2.94 3.21 7.62 20.48 18.38 17.18 14.59 -65.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 2.32 2.20 1.83 0.73 0.79 0.71 0.77 108.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 18/05/11 23/02/11 -
Price 2.59 2.12 2.15 1.80 1.58 1.41 1.38 -
P/RPS 2.10 1.91 1.55 0.65 0.56 0.57 0.62 125.70%
P/EPS 35.77 28.80 14.85 5.86 5.41 6.04 6.71 205.47%
EY 2.80 3.47 6.73 17.07 18.49 16.57 14.91 -67.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 2.44 2.04 2.07 0.88 0.78 0.74 0.75 119.71%

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