[TSH] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 122.91%
YoY- -67.75%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 283,885 203,669 238,141 182,604 164,913 322,035 338,857 -11.10%
PBT 23,791 26,877 29,911 5,344 -29,630 32,127 43,662 -33.21%
Tax -170 -1,999 -3,151 -569 -155 -6,464 -9,808 -93.25%
NP 23,621 24,878 26,760 4,775 -29,785 25,663 33,854 -21.28%
-
NP to SH 20,474 23,433 22,701 5,706 -24,903 24,604 29,538 -21.62%
-
Tax Rate 0.71% 7.44% 10.53% 10.65% - 20.12% 22.46% -
Total Cost 260,264 178,791 211,381 177,829 194,698 296,372 305,003 -10.00%
-
Net Worth 408,903 703,767 693,014 649,179 682,456 692,214 695,692 -29.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 20,637 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 408,903 703,767 693,014 649,179 682,456 692,214 695,692 -29.76%
NOSH 408,903 408,952 409,027 407,571 412,759 412,818 413,118 -0.67%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.32% 12.21% 11.24% 2.61% -18.06% 7.97% 9.99% -
ROE 5.01% 3.33% 3.28% 0.88% -3.65% 3.55% 4.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.43 49.80 58.22 44.80 39.95 78.01 82.02 -10.48%
EPS 5.01 5.73 5.55 1.40 -6.04 5.96 7.15 -21.05%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 1.7209 1.6943 1.5928 1.6534 1.6768 1.684 -29.28%
Adjusted Per Share Value based on latest NOSH - 407,571
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.54 14.74 17.23 13.21 11.93 23.31 24.52 -11.10%
EPS 1.48 1.70 1.64 0.41 -1.80 1.78 2.14 -21.74%
DPS 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.2959 0.5093 0.5015 0.4698 0.4939 0.501 0.5035 -29.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.88 0.85 0.68 0.68 0.95 1.43 -
P/RPS 1.43 1.77 1.46 1.52 1.70 1.22 1.74 -12.22%
P/EPS 19.77 15.36 15.32 48.57 -11.27 15.94 20.00 -0.76%
EY 5.06 6.51 6.53 2.06 -8.87 6.27 5.00 0.79%
DY 0.00 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.99 0.51 0.50 0.43 0.41 0.57 0.85 10.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 -
Price 1.01 0.86 0.87 0.87 0.71 0.66 1.16 -
P/RPS 1.45 1.73 1.49 1.94 1.78 0.85 1.41 1.87%
P/EPS 20.17 15.01 15.68 62.14 -11.77 11.07 16.22 15.59%
EY 4.96 6.66 6.38 1.61 -8.50 9.03 6.16 -13.41%
DY 0.00 0.00 0.00 0.00 7.04 0.00 0.00 -
P/NAPS 1.01 0.50 0.51 0.55 0.43 0.39 0.69 28.82%

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