[TSH] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.59%
YoY- -50.1%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 252,599 246,210 214,265 207,476 240,476 283,885 203,669 15.45%
PBT 33,640 42,584 27,133 17,697 17,918 23,791 26,877 16.15%
Tax -7,121 2,962 -6,156 -5,788 -5,531 -170 -1,999 133.42%
NP 26,519 45,546 20,977 11,909 12,387 23,621 24,878 4.35%
-
NP to SH 23,954 43,455 18,244 11,328 11,261 20,474 23,433 1.47%
-
Tax Rate 21.17% -6.96% 22.69% 32.71% 30.87% 0.71% 7.44% -
Total Cost 226,080 200,664 193,288 195,567 228,089 260,264 178,791 16.95%
-
Net Worth 780,801 752,968 728,368 738,282 732,292 408,903 703,767 7.17%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 24,566 - - - - - -
Div Payout % - 56.53% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 780,801 752,968 728,368 738,282 732,292 408,903 703,767 7.17%
NOSH 410,171 409,444 409,932 408,953 409,490 408,903 408,952 0.19%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.50% 18.50% 9.79% 5.74% 5.15% 8.32% 12.21% -
ROE 3.07% 5.77% 2.50% 1.53% 1.54% 5.01% 3.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 61.58 60.13 52.27 50.73 58.73 69.43 49.80 15.22%
EPS 5.84 10.61 4.45 2.77 2.75 5.01 5.73 1.27%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9036 1.839 1.7768 1.8053 1.7883 1.00 1.7209 6.96%
Adjusted Per Share Value based on latest NOSH - 408,953
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.28 17.82 15.51 15.01 17.40 20.54 14.74 15.44%
EPS 1.73 3.14 1.32 0.82 0.81 1.48 1.70 1.17%
DPS 0.00 1.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5651 0.5449 0.5271 0.5343 0.53 0.2959 0.5093 7.18%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.36 1.41 1.06 0.92 1.08 0.99 0.88 -
P/RPS 2.21 2.34 2.03 1.81 1.84 1.43 1.77 15.96%
P/EPS 23.29 13.29 23.82 33.21 39.27 19.77 15.36 32.01%
EY 4.29 7.53 4.20 3.01 2.55 5.06 6.51 -24.29%
DY 0.00 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.60 0.51 0.60 0.99 0.51 24.70%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 -
Price 1.41 1.38 1.29 0.96 0.90 1.01 0.86 -
P/RPS 2.29 2.29 2.47 1.89 1.53 1.45 1.73 20.57%
P/EPS 24.14 13.00 28.99 34.66 32.73 20.17 15.01 37.30%
EY 4.14 7.69 3.45 2.89 3.06 4.96 6.66 -27.18%
DY 0.00 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.73 0.53 0.50 1.01 0.50 29.90%

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