[TSH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 80.73%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 582,546 252,599 908,427 662,217 447,952 240,476 980,251 -29.38%
PBT 85,273 33,640 105,325 62,741 35,615 17,918 85,923 -0.50%
Tax -18,130 -7,121 -14,513 -17,475 -11,319 -5,531 -5,889 112.06%
NP 67,143 26,519 90,812 45,266 24,296 12,387 80,034 -11.07%
-
NP to SH 59,918 23,954 84,281 40,826 22,589 11,261 72,314 -11.81%
-
Tax Rate 21.26% 21.17% 13.78% 27.85% 31.78% 30.87% 6.85% -
Total Cost 515,403 226,080 817,615 616,951 423,656 228,089 900,217 -31.12%
-
Net Worth 826,138 780,801 751,857 727,668 738,766 732,292 728,038 8.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 24,581 - - - - -
Div Payout % - - 29.17% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 826,138 780,801 751,857 727,668 738,766 732,292 728,038 8.81%
NOSH 410,116 410,171 409,686 409,538 409,221 409,490 409,079 0.16%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.53% 10.50% 10.00% 6.84% 5.42% 5.15% 8.16% -
ROE 7.25% 3.07% 11.21% 5.61% 3.06% 1.54% 9.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 142.04 61.58 221.74 161.70 109.46 58.73 239.62 -29.50%
EPS 14.61 5.84 20.58 9.97 5.52 2.75 17.68 -11.97%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.0144 1.9036 1.8352 1.7768 1.8053 1.7883 1.7797 8.63%
Adjusted Per Share Value based on latest NOSH - 409,932
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.16 18.28 65.74 47.92 32.42 17.40 70.94 -29.38%
EPS 4.34 1.73 6.10 2.95 1.63 0.81 5.23 -11.72%
DPS 0.00 0.00 1.78 0.00 0.00 0.00 0.00 -
NAPS 0.5979 0.5651 0.5441 0.5266 0.5346 0.53 0.5269 8.81%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.59 1.36 1.41 1.06 0.92 1.08 0.99 -
P/RPS 1.12 2.21 0.64 0.66 0.84 1.84 0.41 95.77%
P/EPS 10.88 23.29 6.85 10.63 16.67 39.27 5.60 55.89%
EY 9.19 4.29 14.59 9.40 6.00 2.55 17.86 -35.86%
DY 0.00 0.00 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.77 0.60 0.51 0.60 0.56 25.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 -
Price 1.58 1.41 1.38 1.29 0.96 0.90 1.01 -
P/RPS 1.11 2.29 0.62 0.80 0.88 1.53 0.42 91.49%
P/EPS 10.81 24.14 6.71 12.94 17.39 32.73 5.71 53.21%
EY 9.25 4.14 14.91 7.73 5.75 3.06 17.50 -34.70%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.75 0.73 0.53 0.50 0.57 23.32%

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