[TSH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.8%
YoY- 127.59%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,043,021 920,550 908,427 946,102 935,506 966,171 908,299 9.68%
PBT 154,990 121,054 105,332 86,539 86,283 98,497 85,923 48.34%
Tax -21,324 -16,103 -14,513 -17,645 -13,488 -10,851 -5,889 136.36%
NP 133,666 104,951 90,819 68,894 72,795 87,646 80,034 40.89%
-
NP to SH 121,617 96,981 84,288 61,307 66,496 77,869 72,314 41.55%
-
Tax Rate 13.76% 13.30% 13.78% 20.39% 15.63% 11.02% 6.85% -
Total Cost 909,355 815,599 817,608 877,208 862,711 878,525 828,265 6.44%
-
Net Worth 820,159 410,171 752,968 728,368 738,282 732,292 408,903 59.24%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 24,566 24,566 24,566 - - - - -
Div Payout % 20.20% 25.33% 29.15% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 820,159 410,171 752,968 728,368 738,282 732,292 408,903 59.24%
NOSH 410,079 410,171 409,444 409,932 408,953 409,490 408,903 0.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.82% 11.40% 10.00% 7.28% 7.78% 9.07% 8.81% -
ROE 14.83% 23.64% 11.19% 8.42% 9.01% 10.63% 17.68% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 254.35 224.43 221.87 230.79 228.76 235.94 222.13 9.47%
EPS 29.66 23.64 20.59 14.96 16.26 19.02 17.68 41.32%
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.839 1.7768 1.8053 1.7883 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 409,932
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.48 66.62 65.74 68.47 67.70 69.92 65.73 9.68%
EPS 8.80 7.02 6.10 4.44 4.81 5.64 5.23 41.60%
DPS 1.78 1.78 1.78 0.00 0.00 0.00 0.00 -
NAPS 0.5935 0.2968 0.5449 0.5271 0.5343 0.53 0.2959 59.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.59 1.36 1.41 1.06 0.92 1.08 0.99 -
P/RPS 0.63 0.61 0.64 0.46 0.40 0.46 0.45 25.22%
P/EPS 5.36 5.75 6.85 7.09 5.66 5.68 5.60 -2.88%
EY 18.65 17.39 14.60 14.11 17.67 17.61 17.86 2.93%
DY 3.77 4.41 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.36 0.77 0.60 0.51 0.60 0.99 -13.27%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 -
Price 1.58 1.41 1.38 1.29 0.96 0.90 1.01 -
P/RPS 0.62 0.63 0.62 0.56 0.42 0.38 0.45 23.89%
P/EPS 5.33 5.96 6.70 8.63 5.90 4.73 5.71 -4.49%
EY 18.77 16.77 14.92 11.59 16.94 21.13 17.51 4.75%
DY 3.80 4.26 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.41 0.75 0.73 0.53 0.50 1.01 -15.14%

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