[TSH] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -67.58%
YoY- 73.89%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,109,941 945,028 622,993 284,136 861,542 618,280 379,870 103.71%
PBT 82,273 111,903 83,835 40,173 121,969 86,478 53,464 33.11%
Tax -18,216 -18,061 -15,656 -5,848 -12,137 -8,658 -5,420 123.54%
NP 64,057 93,842 68,179 34,325 109,832 77,820 48,044 21.03%
-
NP to SH 60,000 84,903 60,300 30,762 94,881 66,375 40,772 29.22%
-
Tax Rate 22.14% 16.14% 18.67% 14.56% 9.95% 10.01% 10.14% -
Total Cost 1,045,884 851,186 554,814 249,811 751,710 540,460 331,826 114.22%
-
Net Worth 658,570 692,438 695,515 665,078 523,275 387,810 536,414 14.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,612 - - - 25,606 - - -
Div Payout % 34.35% - - - 26.99% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 658,570 692,438 695,515 665,078 523,275 387,810 536,414 14.58%
NOSH 412,250 412,952 413,013 412,912 393,943 387,810 375,351 6.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.77% 9.93% 10.94% 12.08% 12.75% 12.59% 12.65% -
ROE 9.11% 12.26% 8.67% 4.63% 18.13% 17.12% 7.60% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 269.24 228.85 150.84 68.81 218.70 159.43 101.20 91.43%
EPS 14.55 20.56 14.60 7.45 24.09 17.12 10.86 21.42%
DPS 5.00 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.5975 1.6768 1.684 1.6107 1.3283 1.00 1.4291 7.67%
Adjusted Per Share Value based on latest NOSH - 412,912
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 80.33 68.39 45.09 20.56 62.35 44.74 27.49 103.73%
EPS 4.34 6.14 4.36 2.23 6.87 4.80 2.95 29.20%
DPS 1.49 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.4766 0.5011 0.5033 0.4813 0.3787 0.2807 0.3882 14.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.95 1.43 1.43 1.61 1.41 1.42 -
P/RPS 0.25 0.42 0.95 2.08 0.74 0.88 1.40 -68.12%
P/EPS 4.67 4.62 9.79 19.19 6.68 8.24 13.07 -49.48%
EY 21.40 21.64 10.21 5.21 14.96 12.14 7.65 97.91%
DY 7.35 0.00 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.43 0.57 0.85 0.89 1.21 1.41 0.99 -42.50%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 -
Price 0.71 0.66 1.16 1.60 1.63 1.55 1.16 -
P/RPS 0.26 0.29 0.77 2.33 0.75 0.97 1.15 -62.72%
P/EPS 4.88 3.21 7.95 21.48 6.77 9.06 10.68 -40.53%
EY 20.50 31.15 12.59 4.66 14.78 11.04 9.36 68.24%
DY 7.04 0.00 0.00 0.00 3.99 0.00 0.00 -
P/NAPS 0.44 0.39 0.69 0.99 1.23 1.55 0.81 -33.30%

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