[TSH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -71.58%
YoY- 112.72%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,134,203 855,694 582,546 252,599 908,427 662,217 447,952 85.45%
PBT 161,919 132,307 85,273 33,640 105,325 62,741 35,615 173.68%
Tax -32,390 -27,114 -18,130 -7,121 -14,513 -17,475 -11,319 101.17%
NP 129,529 105,193 67,143 26,519 90,812 45,266 24,296 204.25%
-
NP to SH 118,456 94,389 59,918 23,954 84,281 40,826 22,589 200.92%
-
Tax Rate 20.00% 20.49% 21.26% 21.17% 13.78% 27.85% 31.78% -
Total Cost 1,004,674 750,501 515,403 226,080 817,615 616,951 423,656 77.55%
-
Net Worth 849,494 842,208 826,138 780,801 751,857 727,668 738,766 9.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 24,581 - - -
Div Payout % - - - - 29.17% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 849,494 842,208 826,138 780,801 751,857 727,668 738,766 9.72%
NOSH 818,316 409,674 410,116 410,171 409,686 409,538 409,221 58.52%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.42% 12.29% 11.53% 10.50% 10.00% 6.84% 5.42% -
ROE 13.94% 11.21% 7.25% 3.07% 11.21% 5.61% 3.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 138.60 208.87 142.04 61.58 221.74 161.70 109.46 16.99%
EPS 14.48 23.04 14.61 5.84 20.58 9.97 5.52 89.87%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.0381 2.0558 2.0144 1.9036 1.8352 1.7768 1.8053 -30.78%
Adjusted Per Share Value based on latest NOSH - 410,171
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.08 61.93 42.16 18.28 65.74 47.92 32.42 85.44%
EPS 8.57 6.83 4.34 1.73 6.10 2.95 1.63 201.45%
DPS 0.00 0.00 0.00 0.00 1.78 0.00 0.00 -
NAPS 0.6148 0.6095 0.5979 0.5651 0.5441 0.5266 0.5346 9.73%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.90 1.50 1.59 1.36 1.41 1.06 0.92 -
P/RPS 1.37 0.72 1.12 2.21 0.64 0.66 0.84 38.43%
P/EPS 13.13 6.51 10.88 23.29 6.85 10.63 16.67 -14.67%
EY 7.62 15.36 9.19 4.29 14.59 9.40 6.00 17.22%
DY 0.00 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 1.83 0.73 0.79 0.71 0.77 0.60 0.51 133.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 -
Price 2.15 1.80 1.58 1.41 1.38 1.29 0.96 -
P/RPS 1.55 0.86 1.11 2.29 0.62 0.80 0.88 45.69%
P/EPS 14.85 7.81 10.81 24.14 6.71 12.94 17.39 -9.96%
EY 6.73 12.80 9.25 4.14 14.91 7.73 5.75 11.02%
DY 0.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 2.07 0.88 0.78 0.74 0.75 0.73 0.53 147.39%

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