[TSH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -61.96%
YoY- -67.75%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 980,251 928,488 985,394 730,416 1,109,941 1,260,037 1,245,986 -14.74%
PBT 85,923 82,842 70,510 21,376 82,273 149,204 167,670 -35.88%
Tax -5,889 -7,625 -7,440 -2,276 -18,216 -24,081 -31,312 -67.07%
NP 80,034 75,217 63,070 19,100 64,057 125,122 136,358 -29.83%
-
NP to SH 72,314 69,120 56,814 22,824 60,000 113,204 120,600 -28.82%
-
Tax Rate 6.85% 9.20% 10.55% 10.65% 22.14% 16.14% 18.67% -
Total Cost 900,217 853,270 922,324 711,316 1,045,884 1,134,914 1,109,628 -12.98%
-
Net Worth 728,038 704,115 693,515 649,179 658,570 692,438 695,515 3.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 20,612 - - -
Div Payout % - - - - 34.35% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 728,038 704,115 693,515 649,179 658,570 692,438 695,515 3.08%
NOSH 409,079 409,155 409,322 407,571 412,250 412,952 413,013 -0.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.16% 8.10% 6.40% 2.61% 5.77% 9.93% 10.94% -
ROE 9.93% 9.82% 8.19% 3.52% 9.11% 16.35% 17.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 239.62 226.93 240.74 179.21 269.24 305.13 301.68 -14.19%
EPS 17.68 16.89 13.88 5.60 14.55 27.41 29.20 -28.36%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.7797 1.7209 1.6943 1.5928 1.5975 1.6768 1.684 3.74%
Adjusted Per Share Value based on latest NOSH - 407,571
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.94 67.19 71.31 52.86 80.33 91.19 90.17 -14.74%
EPS 5.23 5.00 4.11 1.65 4.34 8.19 8.73 -28.86%
DPS 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.5269 0.5096 0.5019 0.4698 0.4766 0.5011 0.5033 3.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.88 0.85 0.68 0.68 0.95 1.43 -
P/RPS 0.41 0.39 0.35 0.38 0.25 0.31 0.47 -8.68%
P/EPS 5.60 5.21 6.12 12.14 4.67 3.47 4.90 9.28%
EY 17.86 19.20 16.33 8.24 21.40 28.86 20.42 -8.52%
DY 0.00 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.56 0.51 0.50 0.43 0.43 0.57 0.85 -24.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 -
Price 1.01 0.86 0.87 0.87 0.71 0.66 1.16 -
P/RPS 0.42 0.38 0.36 0.49 0.26 0.22 0.38 6.88%
P/EPS 5.71 5.09 6.27 15.54 4.88 2.41 3.97 27.33%
EY 17.50 19.64 15.95 6.44 20.50 41.54 25.17 -21.46%
DY 0.00 0.00 0.00 0.00 7.04 0.00 0.00 -
P/NAPS 0.57 0.50 0.51 0.55 0.44 0.39 0.69 -11.92%

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