[TSH] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -45.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 246,210 214,265 207,476 240,476 283,885 203,669 238,141 2.24%
PBT 42,584 27,133 17,697 17,918 23,791 26,877 29,911 26.47%
Tax 2,962 -6,156 -5,788 -5,531 -170 -1,999 -3,151 -
NP 45,546 20,977 11,909 12,387 23,621 24,878 26,760 42.41%
-
NP to SH 43,455 18,244 11,328 11,261 20,474 23,433 22,701 53.98%
-
Tax Rate -6.96% 22.69% 32.71% 30.87% 0.71% 7.44% 10.53% -
Total Cost 200,664 193,288 195,567 228,089 260,264 178,791 211,381 -3.40%
-
Net Worth 752,968 728,368 738,282 732,292 408,903 703,767 693,014 5.67%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,566 - - - - - - -
Div Payout % 56.53% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 752,968 728,368 738,282 732,292 408,903 703,767 693,014 5.67%
NOSH 409,444 409,932 408,953 409,490 408,903 408,952 409,027 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.50% 9.79% 5.74% 5.15% 8.32% 12.21% 11.24% -
ROE 5.77% 2.50% 1.53% 1.54% 5.01% 3.33% 3.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.13 52.27 50.73 58.73 69.43 49.80 58.22 2.16%
EPS 10.61 4.45 2.77 2.75 5.01 5.73 5.55 53.85%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.839 1.7768 1.8053 1.7883 1.00 1.7209 1.6943 5.59%
Adjusted Per Share Value based on latest NOSH - 409,490
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.82 15.51 15.01 17.40 20.54 14.74 17.23 2.26%
EPS 3.14 1.32 0.82 0.81 1.48 1.70 1.64 54.00%
DPS 1.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5449 0.5271 0.5343 0.53 0.2959 0.5093 0.5015 5.67%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.41 1.06 0.92 1.08 0.99 0.88 0.85 -
P/RPS 2.34 2.03 1.81 1.84 1.43 1.77 1.46 36.83%
P/EPS 13.29 23.82 33.21 39.27 19.77 15.36 15.32 -9.01%
EY 7.53 4.20 3.01 2.55 5.06 6.51 6.53 9.93%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.60 0.51 0.60 0.99 0.51 0.50 33.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 06/08/09 -
Price 1.38 1.29 0.96 0.90 1.01 0.86 0.87 -
P/RPS 2.29 2.47 1.89 1.53 1.45 1.73 1.49 33.07%
P/EPS 13.00 28.99 34.66 32.73 20.17 15.01 15.68 -11.71%
EY 7.69 3.45 2.89 3.06 4.96 6.66 6.38 13.21%
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.53 0.50 1.01 0.50 0.51 29.22%

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