[TSH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 82.49%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 447,952 240,476 980,251 696,366 492,697 182,604 1,109,941 -45.47%
PBT 35,615 17,918 85,923 62,132 35,255 5,344 82,273 -42.86%
Tax -11,319 -5,531 -5,889 -5,719 -3,720 -569 -18,216 -27.24%
NP 24,296 12,387 80,034 56,413 31,535 4,775 64,057 -47.69%
-
NP to SH 22,589 11,261 72,314 51,840 28,407 5,706 60,000 -47.95%
-
Tax Rate 31.78% 30.87% 6.85% 9.20% 10.55% 10.65% 22.14% -
Total Cost 423,656 228,089 900,217 639,953 461,162 177,829 1,045,884 -45.34%
-
Net Worth 738,766 732,292 728,038 704,115 693,515 649,179 658,570 7.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 20,612 -
Div Payout % - - - - - - 34.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 738,766 732,292 728,038 704,115 693,515 649,179 658,570 7.98%
NOSH 409,221 409,490 409,079 409,155 409,322 407,571 412,250 -0.49%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.42% 5.15% 8.16% 8.10% 6.40% 2.61% 5.77% -
ROE 3.06% 1.54% 9.93% 7.36% 4.10% 0.88% 9.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 109.46 58.73 239.62 170.20 120.37 44.80 269.24 -45.21%
EPS 5.52 2.75 17.68 12.67 6.94 1.40 14.55 -47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.8053 1.7883 1.7797 1.7209 1.6943 1.5928 1.5975 8.51%
Adjusted Per Share Value based on latest NOSH - 408,952
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.42 17.40 70.94 50.40 35.66 13.21 80.33 -45.47%
EPS 1.63 0.81 5.23 3.75 2.06 0.41 4.34 -48.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
NAPS 0.5346 0.53 0.5269 0.5096 0.5019 0.4698 0.4766 7.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.92 1.08 0.99 0.88 0.85 0.68 0.68 -
P/RPS 0.84 1.84 0.41 0.52 0.71 1.52 0.25 124.83%
P/EPS 16.67 39.27 5.60 6.95 12.25 48.57 4.67 134.11%
EY 6.00 2.55 17.86 14.40 8.16 2.06 21.40 -57.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.35 -
P/NAPS 0.51 0.60 0.56 0.51 0.50 0.43 0.43 12.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 -
Price 0.96 0.90 1.01 0.86 0.87 0.87 0.71 -
P/RPS 0.88 1.53 0.42 0.51 0.72 1.94 0.26 125.93%
P/EPS 17.39 32.73 5.71 6.79 12.54 62.14 4.88 133.84%
EY 5.75 3.06 17.50 14.73 7.98 1.61 20.50 -57.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.04 -
P/NAPS 0.53 0.50 0.57 0.50 0.51 0.55 0.44 13.24%

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