[TSH] QoQ Annualized Quarter 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- -47.0%
YoY- -36.76%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 928,488 985,394 730,416 1,109,941 1,260,037 1,245,986 1,136,544 -12.59%
PBT 82,842 70,510 21,376 82,273 149,204 167,670 160,692 -35.68%
Tax -7,625 -7,440 -2,276 -18,216 -24,081 -31,312 -23,392 -52.60%
NP 75,217 63,070 19,100 64,057 125,122 136,358 137,300 -33.02%
-
NP to SH 69,120 56,814 22,824 60,000 113,204 120,600 123,048 -31.89%
-
Tax Rate 9.20% 10.55% 10.65% 22.14% 16.14% 18.67% 14.56% -
Total Cost 853,270 922,324 711,316 1,045,884 1,134,914 1,109,628 999,244 -9.98%
-
Net Worth 704,115 693,515 649,179 658,570 692,438 695,515 665,078 3.87%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 20,612 - - - -
Div Payout % - - - 34.35% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 704,115 693,515 649,179 658,570 692,438 695,515 665,078 3.87%
NOSH 409,155 409,322 407,571 412,250 412,952 413,013 412,912 -0.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.10% 6.40% 2.61% 5.77% 9.93% 10.94% 12.08% -
ROE 9.82% 8.19% 3.52% 9.11% 16.35% 17.34% 18.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 226.93 240.74 179.21 269.24 305.13 301.68 275.25 -12.06%
EPS 16.89 13.88 5.60 14.55 27.41 29.20 29.80 -31.48%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.7209 1.6943 1.5928 1.5975 1.6768 1.684 1.6107 4.50%
Adjusted Per Share Value based on latest NOSH - 412,759
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.19 71.31 52.86 80.33 91.19 90.17 82.25 -12.60%
EPS 5.00 4.11 1.65 4.34 8.19 8.73 8.90 -31.89%
DPS 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
NAPS 0.5096 0.5019 0.4698 0.4766 0.5011 0.5033 0.4813 3.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.85 0.68 0.68 0.95 1.43 1.43 -
P/RPS 0.39 0.35 0.38 0.25 0.31 0.47 0.52 -17.43%
P/EPS 5.21 6.12 12.14 4.67 3.47 4.90 4.80 5.61%
EY 19.20 16.33 8.24 21.40 28.86 20.42 20.84 -5.31%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.43 0.43 0.57 0.85 0.89 -30.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 -
Price 0.86 0.87 0.87 0.71 0.66 1.16 1.60 -
P/RPS 0.38 0.36 0.49 0.26 0.22 0.38 0.58 -24.54%
P/EPS 5.09 6.27 15.54 4.88 2.41 3.97 5.37 -3.50%
EY 19.64 15.95 6.44 20.50 41.54 25.17 18.63 3.57%
DY 0.00 0.00 0.00 7.04 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.55 0.44 0.39 0.69 0.99 -36.55%

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