[TSH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.49%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 662,217 447,952 240,476 980,251 696,366 492,697 182,604 135.85%
PBT 62,741 35,615 17,918 85,923 62,132 35,255 5,344 415.78%
Tax -17,475 -11,319 -5,531 -5,889 -5,719 -3,720 -569 878.66%
NP 45,266 24,296 12,387 80,034 56,413 31,535 4,775 347.30%
-
NP to SH 40,826 22,589 11,261 72,314 51,840 28,407 5,706 270.86%
-
Tax Rate 27.85% 31.78% 30.87% 6.85% 9.20% 10.55% 10.65% -
Total Cost 616,951 423,656 228,089 900,217 639,953 461,162 177,829 129.00%
-
Net Worth 727,668 738,766 732,292 728,038 704,115 693,515 649,179 7.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 727,668 738,766 732,292 728,038 704,115 693,515 649,179 7.89%
NOSH 409,538 409,221 409,490 409,079 409,155 409,322 407,571 0.32%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.84% 5.42% 5.15% 8.16% 8.10% 6.40% 2.61% -
ROE 5.61% 3.06% 1.54% 9.93% 7.36% 4.10% 0.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 161.70 109.46 58.73 239.62 170.20 120.37 44.80 135.11%
EPS 9.97 5.52 2.75 17.68 12.67 6.94 1.40 269.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7768 1.8053 1.7883 1.7797 1.7209 1.6943 1.5928 7.55%
Adjusted Per Share Value based on latest NOSH - 408,903
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 47.92 32.42 17.40 70.94 50.40 35.66 13.21 135.90%
EPS 2.95 1.63 0.81 5.23 3.75 2.06 0.41 272.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5266 0.5346 0.53 0.5269 0.5096 0.5019 0.4698 7.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.06 0.92 1.08 0.99 0.88 0.85 0.68 -
P/RPS 0.66 0.84 1.84 0.41 0.52 0.71 1.52 -42.62%
P/EPS 10.63 16.67 39.27 5.60 6.95 12.25 48.57 -63.64%
EY 9.40 6.00 2.55 17.86 14.40 8.16 2.06 174.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.60 0.56 0.51 0.50 0.43 24.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 06/08/09 20/05/09 -
Price 1.29 0.96 0.90 1.01 0.86 0.87 0.87 -
P/RPS 0.80 0.88 1.53 0.42 0.51 0.72 1.94 -44.56%
P/EPS 12.94 17.39 32.73 5.71 6.79 12.54 62.14 -64.83%
EY 7.73 5.75 3.06 17.50 14.73 7.98 1.61 184.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.53 0.50 0.57 0.50 0.51 0.55 20.75%

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