[TSH] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 50.14%
YoY- 217.48%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 227,378 278,509 273,148 329,947 252,599 246,210 214,265 4.03%
PBT 23,054 29,612 47,034 51,633 33,640 42,584 27,133 -10.28%
Tax -5,112 -5,276 -8,984 -11,009 -7,121 2,962 -6,156 -11.64%
NP 17,942 24,336 38,050 40,624 26,519 45,546 20,977 -9.88%
-
NP to SH 15,054 24,067 34,471 35,964 23,954 43,455 18,244 -12.01%
-
Tax Rate 22.17% 17.82% 19.10% 21.32% 21.17% -6.96% 22.69% -
Total Cost 209,436 254,173 235,098 289,323 226,080 200,664 193,288 5.48%
-
Net Worth 849,978 817,156 842,633 826,064 780,801 752,968 728,368 10.83%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 24,566 - -
Div Payout % - - - - - 56.53% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 849,978 817,156 842,633 826,064 780,801 752,968 728,368 10.83%
NOSH 818,152 817,156 409,881 410,079 410,171 409,444 409,932 58.45%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.89% 8.74% 13.93% 12.31% 10.50% 18.50% 9.79% -
ROE 1.77% 2.95% 4.09% 4.35% 3.07% 5.77% 2.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.79 34.08 66.64 80.46 61.58 60.13 52.27 -34.34%
EPS 1.84 2.94 8.41 8.77 5.84 10.61 4.45 -44.46%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.0389 1.00 2.0558 2.0144 1.9036 1.839 1.7768 -30.05%
Adjusted Per Share Value based on latest NOSH - 410,079
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.46 20.16 19.77 23.88 18.28 17.82 15.51 4.03%
EPS 1.09 1.74 2.49 2.60 1.73 3.14 1.32 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.78 0.00 -
NAPS 0.6151 0.5914 0.6098 0.5978 0.5651 0.5449 0.5271 10.83%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.29 1.90 1.50 1.59 1.36 1.41 1.06 -
P/RPS 8.24 5.57 2.25 1.98 2.21 2.34 2.03 154.24%
P/EPS 124.46 64.51 17.84 18.13 23.29 13.29 23.82 200.80%
EY 0.80 1.55 5.61 5.52 4.29 7.53 4.20 -66.86%
DY 0.00 0.00 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 2.20 1.90 0.73 0.79 0.71 0.77 0.60 137.59%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 22/02/12 17/11/11 19/08/11 18/05/11 23/02/11 18/11/10 -
Price 2.12 2.15 1.80 1.58 1.41 1.38 1.29 -
P/RPS 7.63 6.31 2.70 1.96 2.29 2.29 2.47 111.95%
P/EPS 115.22 73.00 21.40 18.02 24.14 13.00 28.99 150.70%
EY 0.87 1.37 4.67 5.55 4.14 7.69 3.45 -60.05%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 2.04 2.15 0.88 0.78 0.74 0.75 0.73 98.27%

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