[TSH] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 138.19%
YoY- 112.24%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 273,148 329,947 252,599 246,210 214,265 207,476 240,476 8.85%
PBT 47,034 51,633 33,640 42,584 27,133 17,697 17,918 90.17%
Tax -8,984 -11,009 -7,121 2,962 -6,156 -5,788 -5,531 38.13%
NP 38,050 40,624 26,519 45,546 20,977 11,909 12,387 111.16%
-
NP to SH 34,471 35,964 23,954 43,455 18,244 11,328 11,261 110.67%
-
Tax Rate 19.10% 21.32% 21.17% -6.96% 22.69% 32.71% 30.87% -
Total Cost 235,098 289,323 226,080 200,664 193,288 195,567 228,089 2.03%
-
Net Worth 842,633 826,064 780,801 752,968 728,368 738,282 732,292 9.79%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 24,566 - - - -
Div Payout % - - - 56.53% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 842,633 826,064 780,801 752,968 728,368 738,282 732,292 9.79%
NOSH 409,881 410,079 410,171 409,444 409,932 408,953 409,490 0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.93% 12.31% 10.50% 18.50% 9.79% 5.74% 5.15% -
ROE 4.09% 4.35% 3.07% 5.77% 2.50% 1.53% 1.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.64 80.46 61.58 60.13 52.27 50.73 58.73 8.78%
EPS 8.41 8.77 5.84 10.61 4.45 2.77 2.75 110.54%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.0558 2.0144 1.9036 1.839 1.7768 1.8053 1.7883 9.72%
Adjusted Per Share Value based on latest NOSH - 409,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.77 23.88 18.28 17.82 15.51 15.01 17.40 8.87%
EPS 2.49 2.60 1.73 3.14 1.32 0.82 0.81 111.27%
DPS 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
NAPS 0.6098 0.5978 0.5651 0.5449 0.5271 0.5343 0.53 9.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.50 1.59 1.36 1.41 1.06 0.92 1.08 -
P/RPS 2.25 1.98 2.21 2.34 2.03 1.81 1.84 14.33%
P/EPS 17.84 18.13 23.29 13.29 23.82 33.21 39.27 -40.87%
EY 5.61 5.52 4.29 7.53 4.20 3.01 2.55 69.07%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.71 0.77 0.60 0.51 0.60 13.95%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 -
Price 1.80 1.58 1.41 1.38 1.29 0.96 0.90 -
P/RPS 2.70 1.96 2.29 2.29 2.47 1.89 1.53 45.98%
P/EPS 21.40 18.02 24.14 13.00 28.99 34.66 32.73 -24.64%
EY 4.67 5.55 4.14 7.69 3.45 2.89 3.06 32.52%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 0.74 0.75 0.73 0.53 0.50 45.72%

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