[TSH] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 397.84%
YoY- -52.89%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 240,476 980,251 696,366 492,697 182,604 1,109,941 945,028 -59.87%
PBT 17,918 85,923 62,132 35,255 5,344 82,273 111,903 -70.54%
Tax -5,531 -5,889 -5,719 -3,720 -569 -18,216 -18,061 -54.59%
NP 12,387 80,034 56,413 31,535 4,775 64,057 93,842 -74.10%
-
NP to SH 11,261 72,314 51,840 28,407 5,706 60,000 84,903 -74.02%
-
Tax Rate 30.87% 6.85% 9.20% 10.55% 10.65% 22.14% 16.14% -
Total Cost 228,089 900,217 639,953 461,162 177,829 1,045,884 851,186 -58.46%
-
Net Worth 732,292 728,038 704,115 693,515 649,179 658,570 692,438 3.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 20,612 - -
Div Payout % - - - - - 34.35% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 732,292 728,038 704,115 693,515 649,179 658,570 692,438 3.80%
NOSH 409,490 409,079 409,155 409,322 407,571 412,250 412,952 -0.56%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.15% 8.16% 8.10% 6.40% 2.61% 5.77% 9.93% -
ROE 1.54% 9.93% 7.36% 4.10% 0.88% 9.11% 12.26% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.73 239.62 170.20 120.37 44.80 269.24 228.85 -59.64%
EPS 2.75 17.68 12.67 6.94 1.40 14.55 20.56 -73.87%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.7883 1.7797 1.7209 1.6943 1.5928 1.5975 1.6768 4.38%
Adjusted Per Share Value based on latest NOSH - 409,027
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.40 70.94 50.40 35.66 13.21 80.33 68.39 -59.88%
EPS 0.81 5.23 3.75 2.06 0.41 4.34 6.14 -74.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.49 0.00 -
NAPS 0.53 0.5269 0.5096 0.5019 0.4698 0.4766 0.5011 3.81%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.08 0.99 0.88 0.85 0.68 0.68 0.95 -
P/RPS 1.84 0.41 0.52 0.71 1.52 0.25 0.42 167.98%
P/EPS 39.27 5.60 6.95 12.25 48.57 4.67 4.62 317.04%
EY 2.55 17.86 14.40 8.16 2.06 21.40 21.64 -75.99%
DY 0.00 0.00 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.60 0.56 0.51 0.50 0.43 0.43 0.57 3.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 -
Price 0.90 1.01 0.86 0.87 0.87 0.71 0.66 -
P/RPS 1.53 0.42 0.51 0.72 1.94 0.26 0.29 203.36%
P/EPS 32.73 5.71 6.79 12.54 62.14 4.88 3.21 370.87%
EY 3.06 17.50 14.73 7.98 1.61 20.50 31.15 -78.74%
DY 0.00 0.00 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.50 0.57 0.50 0.51 0.55 0.44 0.39 18.03%

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