[TSH] QoQ TTM 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- 25.4%
YoY- 82.89%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,108,982 1,134,203 1,101,904 1,043,021 920,550 908,427 946,102 11.16%
PBT 151,333 161,919 174,891 154,990 121,054 105,332 86,539 45.09%
Tax -30,381 -32,390 -24,152 -21,324 -16,103 -14,513 -17,645 43.60%
NP 120,952 129,529 150,739 133,666 104,951 90,819 68,894 45.48%
-
NP to SH 109,556 118,456 137,844 121,617 96,981 84,288 61,307 47.20%
-
Tax Rate 20.08% 20.00% 13.81% 13.76% 13.30% 13.78% 20.39% -
Total Cost 988,030 1,004,674 951,165 909,355 815,599 817,608 877,208 8.24%
-
Net Worth 849,978 817,156 819,762 820,159 410,171 752,968 728,368 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 24,566 24,566 24,566 - -
Div Payout % - - 17.82% 20.20% 25.33% 29.15% - -
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 849,978 817,156 819,762 820,159 410,171 752,968 728,368 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 10.91% 11.42% 13.68% 12.82% 11.40% 10.00% 7.28% -
ROE 12.89% 14.50% 16.82% 14.83% 23.64% 11.19% 8.42% -
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 135.55 138.80 268.84 254.35 224.43 221.87 230.79 -29.84%
EPS 13.39 14.50 33.63 29.66 23.64 20.59 14.96 -7.11%
DPS 0.00 0.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 1.0389 1.00 2.00 2.00 1.00 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 80.26 82.08 79.74 75.48 66.62 65.74 68.47 11.16%
EPS 7.93 8.57 9.98 8.80 7.02 6.10 4.44 47.15%
DPS 0.00 0.00 1.78 1.78 1.78 1.78 0.00 -
NAPS 0.6151 0.5914 0.5933 0.5935 0.2968 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 1.69 1.37 0.56 0.63 0.61 0.64 0.46 137.90%
P/EPS 17.10 13.11 4.46 5.36 5.75 6.85 7.09 79.74%
EY 5.85 7.63 22.42 18.65 17.39 14.60 14.11 -44.36%
DY 0.00 0.00 4.00 3.77 4.41 4.26 0.00 -
P/NAPS 2.20 1.90 0.75 0.80 1.36 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 1.56 1.55 0.67 0.62 0.63 0.62 0.56 97.85%
P/EPS 15.83 14.83 5.35 5.33 5.96 6.70 8.63 49.79%
EY 6.32 6.74 18.68 18.77 16.77 14.92 11.59 -33.22%
DY 0.00 0.00 3.33 3.80 4.26 4.35 0.00 -
P/NAPS 2.04 2.15 0.90 0.79 1.41 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