[TSH] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.15%
YoY- 88.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 278,984 227,378 278,509 273,148 329,947 252,599 246,210 8.69%
PBT 20,270 23,054 29,612 47,034 51,633 33,640 42,584 -39.06%
Tax -3,116 -5,112 -5,276 -8,984 -11,009 -7,121 2,962 -
NP 17,154 17,942 24,336 38,050 40,624 26,519 45,546 -47.87%
-
NP to SH 14,625 15,054 24,067 34,471 35,964 23,954 43,455 -51.64%
-
Tax Rate 15.37% 22.17% 17.82% 19.10% 21.32% 21.17% -6.96% -
Total Cost 261,830 209,436 254,173 235,098 289,323 226,080 200,664 19.42%
-
Net Worth 867,041 849,978 817,156 842,633 826,064 780,801 752,968 9.87%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 24,566 -
Div Payout % - - - - - - 56.53% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 867,041 849,978 817,156 842,633 826,064 780,801 752,968 9.87%
NOSH 817,039 818,152 817,156 409,881 410,079 410,171 409,444 58.56%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.15% 7.89% 8.74% 13.93% 12.31% 10.50% 18.50% -
ROE 1.69% 1.77% 2.95% 4.09% 4.35% 3.07% 5.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.15 27.79 34.08 66.64 80.46 61.58 60.13 -31.44%
EPS 1.79 1.84 2.94 8.41 8.77 5.84 10.61 -69.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.0612 1.0389 1.00 2.0558 2.0144 1.9036 1.839 -30.71%
Adjusted Per Share Value based on latest NOSH - 409,881
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.19 16.46 20.16 19.77 23.88 18.28 17.82 8.68%
EPS 1.06 1.09 1.74 2.49 2.60 1.73 3.14 -51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.78 -
NAPS 0.6275 0.6151 0.5914 0.6098 0.5978 0.5651 0.5449 9.87%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.46 2.29 1.90 1.50 1.59 1.36 1.41 -
P/RPS 7.20 8.24 5.57 2.25 1.98 2.21 2.34 111.69%
P/EPS 137.43 124.46 64.51 17.84 18.13 23.29 13.29 375.32%
EY 0.73 0.80 1.55 5.61 5.52 4.29 7.53 -78.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 2.32 2.20 1.90 0.73 0.79 0.71 0.77 108.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 18/05/11 23/02/11 -
Price 2.59 2.12 2.15 1.80 1.58 1.41 1.38 -
P/RPS 7.59 7.63 6.31 2.70 1.96 2.29 2.29 122.46%
P/EPS 144.69 115.22 73.00 21.40 18.02 24.14 13.00 399.23%
EY 0.69 0.87 1.37 4.67 5.55 4.14 7.69 -79.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 2.44 2.04 2.15 0.88 0.78 0.74 0.75 119.71%

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