[TSH] QoQ Annualized Quarter 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- 54.83%
YoY- 16.55%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,140,925 1,165,092 1,010,396 908,427 882,956 895,904 961,904 12.03%
PBT 176,409 170,546 134,560 105,325 83,654 71,230 71,672 82.19%
Tax -36,152 -36,260 -28,484 -14,513 -23,300 -22,638 -22,124 38.69%
NP 140,257 134,286 106,076 90,812 60,354 48,592 49,548 99.98%
-
NP to SH 125,852 119,836 95,816 84,281 54,434 45,178 45,044 98.24%
-
Tax Rate 20.49% 21.26% 21.17% 13.78% 27.85% 31.78% 30.87% -
Total Cost 1,000,668 1,030,806 904,320 817,615 822,601 847,312 912,356 6.34%
-
Net Worth 842,208 826,138 780,801 751,857 727,668 738,766 732,292 9.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 24,581 - - - -
Div Payout % - - - 29.17% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 842,208 826,138 780,801 751,857 727,668 738,766 732,292 9.76%
NOSH 409,674 410,116 410,171 409,686 409,538 409,221 409,490 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.29% 11.53% 10.50% 10.00% 6.84% 5.42% 5.15% -
ROE 14.94% 14.51% 12.27% 11.21% 7.48% 6.12% 6.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 278.50 284.09 246.34 221.74 215.60 218.93 234.90 12.00%
EPS 30.72 29.22 23.36 20.58 13.29 11.04 11.00 98.18%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.0558 2.0144 1.9036 1.8352 1.7768 1.8053 1.7883 9.72%
Adjusted Per Share Value based on latest NOSH - 409,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 82.57 84.32 73.12 65.74 63.90 64.84 69.61 12.04%
EPS 9.11 8.67 6.93 6.10 3.94 3.27 3.26 98.27%
DPS 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
NAPS 0.6095 0.5979 0.5651 0.5441 0.5266 0.5346 0.53 9.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.50 1.59 1.36 1.41 1.06 0.92 1.08 -
P/RPS 0.54 0.56 0.55 0.64 0.49 0.42 0.46 11.27%
P/EPS 4.88 5.44 5.82 6.85 7.97 8.33 9.82 -37.23%
EY 20.48 18.38 17.18 14.59 12.54 12.00 10.19 59.19%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.71 0.77 0.60 0.51 0.60 13.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 -
Price 1.80 1.58 1.41 1.38 1.29 0.96 0.90 -
P/RPS 0.65 0.56 0.57 0.62 0.60 0.44 0.38 42.98%
P/EPS 5.86 5.41 6.04 6.71 9.71 8.70 8.18 -19.92%
EY 17.07 18.49 16.57 14.91 10.30 11.50 12.22 24.93%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 0.74 0.75 0.73 0.53 0.50 45.72%

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