[TSH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -37.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 908,427 882,956 895,904 961,904 980,251 928,488 985,394 -5.26%
PBT 105,325 83,654 71,230 71,672 85,923 82,842 70,510 30.57%
Tax -14,513 -23,300 -22,638 -22,124 -5,889 -7,625 -7,440 55.92%
NP 90,812 60,354 48,592 49,548 80,034 75,217 63,070 27.42%
-
NP to SH 84,281 54,434 45,178 45,044 72,314 69,120 56,814 29.97%
-
Tax Rate 13.78% 27.85% 31.78% 30.87% 6.85% 9.20% 10.55% -
Total Cost 817,615 822,601 847,312 912,356 900,217 853,270 922,324 -7.69%
-
Net Worth 751,857 727,668 738,766 732,292 728,038 704,115 693,515 5.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,581 - - - - - - -
Div Payout % 29.17% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 751,857 727,668 738,766 732,292 728,038 704,115 693,515 5.51%
NOSH 409,686 409,538 409,221 409,490 409,079 409,155 409,322 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.00% 6.84% 5.42% 5.15% 8.16% 8.10% 6.40% -
ROE 11.21% 7.48% 6.12% 6.15% 9.93% 9.82% 8.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 221.74 215.60 218.93 234.90 239.62 226.93 240.74 -5.31%
EPS 20.58 13.29 11.04 11.00 17.68 16.89 13.88 29.93%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8352 1.7768 1.8053 1.7883 1.7797 1.7209 1.6943 5.45%
Adjusted Per Share Value based on latest NOSH - 409,490
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.74 63.90 64.84 69.61 70.94 67.19 71.31 -5.26%
EPS 6.10 3.94 3.27 3.26 5.23 5.00 4.11 30.02%
DPS 1.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5441 0.5266 0.5346 0.53 0.5269 0.5096 0.5019 5.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.41 1.06 0.92 1.08 0.99 0.88 0.85 -
P/RPS 0.64 0.49 0.42 0.46 0.41 0.39 0.35 49.37%
P/EPS 6.85 7.97 8.33 9.82 5.60 5.21 6.12 7.77%
EY 14.59 12.54 12.00 10.19 17.86 19.20 16.33 -7.21%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.60 0.51 0.60 0.56 0.51 0.50 33.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 06/08/09 -
Price 1.38 1.29 0.96 0.90 1.01 0.86 0.87 -
P/RPS 0.62 0.60 0.44 0.38 0.42 0.38 0.36 43.53%
P/EPS 6.71 9.71 8.70 8.18 5.71 5.09 6.27 4.61%
EY 14.91 10.30 11.50 12.22 17.50 19.64 15.95 -4.38%
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.53 0.50 0.57 0.50 0.51 29.22%

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