[TSH] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 29.69%
YoY- 73.89%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,109,941 1,260,037 1,245,986 1,136,544 861,542 824,373 759,740 28.60%
PBT 82,273 149,204 167,670 160,692 121,969 115,304 106,928 -15.96%
Tax -18,216 -24,081 -31,312 -23,392 -12,137 -11,544 -10,840 41.12%
NP 64,057 125,122 136,358 137,300 109,832 103,760 96,088 -23.59%
-
NP to SH 60,000 113,204 120,600 123,048 94,881 88,500 81,544 -18.42%
-
Tax Rate 22.14% 16.14% 18.67% 14.56% 9.95% 10.01% 10.14% -
Total Cost 1,045,884 1,134,914 1,109,628 999,244 751,710 720,613 663,652 35.23%
-
Net Worth 658,570 692,438 695,515 665,078 523,275 387,810 536,414 14.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,612 - - - 25,606 - - -
Div Payout % 34.35% - - - 26.99% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 658,570 692,438 695,515 665,078 523,275 387,810 536,414 14.58%
NOSH 412,250 412,952 413,013 412,912 393,943 387,810 375,351 6.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.77% 9.93% 10.94% 12.08% 12.75% 12.59% 12.65% -
ROE 9.11% 16.35% 17.34% 18.50% 18.13% 22.82% 15.20% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 269.24 305.13 301.68 275.25 218.70 212.57 202.41 20.84%
EPS 14.55 27.41 29.20 29.80 24.09 22.83 21.72 -23.34%
DPS 5.00 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.5975 1.6768 1.684 1.6107 1.3283 1.00 1.4291 7.67%
Adjusted Per Share Value based on latest NOSH - 412,912
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 80.33 91.19 90.17 82.25 62.35 59.66 54.98 28.61%
EPS 4.34 8.19 8.73 8.90 6.87 6.40 5.90 -18.43%
DPS 1.49 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.4766 0.5011 0.5033 0.4813 0.3787 0.2807 0.3882 14.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.95 1.43 1.43 1.61 1.41 1.42 -
P/RPS 0.25 0.31 0.47 0.52 0.74 0.66 0.70 -49.50%
P/EPS 4.67 3.47 4.90 4.80 6.68 6.18 6.54 -20.02%
EY 21.40 28.86 20.42 20.84 14.96 16.18 15.30 24.94%
DY 7.35 0.00 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.43 0.57 0.85 0.89 1.21 1.41 0.99 -42.50%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 -
Price 0.71 0.66 1.16 1.60 1.63 1.55 1.16 -
P/RPS 0.26 0.22 0.38 0.58 0.75 0.73 0.57 -40.60%
P/EPS 4.88 2.41 3.97 5.37 6.77 6.79 5.34 -5.80%
EY 20.50 41.54 25.17 18.63 14.78 14.72 18.73 6.17%
DY 7.04 0.00 0.00 0.00 3.99 0.00 0.00 -
P/NAPS 0.44 0.39 0.69 0.99 1.23 1.55 0.81 -33.30%

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