[TSH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.34%
YoY- 124.84%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,058,019 1,108,982 1,134,203 1,101,904 1,043,021 920,550 908,427 10.70%
PBT 119,970 151,333 161,919 174,891 154,990 121,054 105,332 9.07%
Tax -22,488 -30,381 -32,390 -24,152 -21,324 -16,103 -14,513 33.94%
NP 97,482 120,952 129,529 150,739 133,666 104,951 90,819 4.83%
-
NP to SH 88,217 109,556 118,456 137,844 121,617 96,981 84,288 3.08%
-
Tax Rate 18.74% 20.08% 20.00% 13.81% 13.76% 13.30% 13.78% -
Total Cost 960,537 988,030 1,004,674 951,165 909,355 815,599 817,608 11.34%
-
Net Worth 867,041 849,978 817,156 819,762 820,159 410,171 752,968 9.87%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 24,566 24,566 24,566 24,566 -
Div Payout % - - - 17.82% 20.20% 25.33% 29.15% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 867,041 849,978 817,156 819,762 820,159 410,171 752,968 9.87%
NOSH 817,039 818,152 817,156 409,881 410,079 410,171 409,444 58.56%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.21% 10.91% 11.42% 13.68% 12.82% 11.40% 10.00% -
ROE 10.17% 12.89% 14.50% 16.82% 14.83% 23.64% 11.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 129.49 135.55 138.80 268.84 254.35 224.43 221.87 -30.18%
EPS 10.80 13.39 14.50 33.63 29.66 23.64 20.59 -34.98%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
NAPS 1.0612 1.0389 1.00 2.00 2.00 1.00 1.839 -30.71%
Adjusted Per Share Value based on latest NOSH - 409,881
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 76.57 80.26 82.08 79.74 75.48 66.62 65.74 10.71%
EPS 6.38 7.93 8.57 9.98 8.80 7.02 6.10 3.03%
DPS 0.00 0.00 0.00 1.78 1.78 1.78 1.78 -
NAPS 0.6275 0.6151 0.5914 0.5933 0.5935 0.2968 0.5449 9.87%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.46 2.29 1.90 1.50 1.59 1.36 1.41 -
P/RPS 1.90 1.69 1.37 0.56 0.63 0.61 0.64 106.69%
P/EPS 22.78 17.10 13.11 4.46 5.36 5.75 6.85 122.95%
EY 4.39 5.85 7.63 22.42 18.65 17.39 14.60 -55.15%
DY 0.00 0.00 0.00 4.00 3.77 4.41 4.26 -
P/NAPS 2.32 2.20 1.90 0.75 0.80 1.36 0.77 108.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 18/05/11 23/02/11 -
Price 2.59 2.12 2.15 1.80 1.58 1.41 1.38 -
P/RPS 2.00 1.56 1.55 0.67 0.62 0.63 0.62 118.47%
P/EPS 23.99 15.83 14.83 5.35 5.33 5.96 6.70 134.22%
EY 4.17 6.32 6.74 18.68 18.77 16.77 14.92 -57.28%
DY 0.00 0.00 0.00 3.33 3.80 4.26 4.35 -
P/NAPS 2.44 2.04 2.15 0.90 0.79 1.41 0.75 119.71%

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