[TSH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 168.46%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 946,102 935,506 966,171 908,299 789,327 907,693 1,008,409 -4.15%
PBT 86,539 86,283 98,497 85,923 32,502 37,752 51,503 41.29%
Tax -17,645 -13,488 -10,851 -5,889 -5,874 -10,339 -16,996 2.52%
NP 68,894 72,795 87,646 80,034 26,628 27,413 34,507 58.48%
-
NP to SH 61,307 66,496 77,869 72,314 26,937 28,108 34,945 45.41%
-
Tax Rate 20.39% 15.63% 11.02% 6.85% 18.07% 27.39% 33.00% -
Total Cost 877,208 862,711 878,525 828,265 762,699 880,280 973,902 -6.72%
-
Net Worth 728,368 738,282 732,292 408,903 703,767 693,014 649,179 7.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 20,637 20,637 20,637 -
Div Payout % - - - - 76.62% 73.42% 59.06% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 728,368 738,282 732,292 408,903 703,767 693,014 649,179 7.96%
NOSH 409,932 408,953 409,490 408,903 408,952 409,027 407,571 0.38%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.28% 7.78% 9.07% 8.81% 3.37% 3.02% 3.42% -
ROE 8.42% 9.01% 10.63% 17.68% 3.83% 4.06% 5.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 230.79 228.76 235.94 222.13 193.01 221.92 247.42 -4.52%
EPS 14.96 16.26 19.02 17.68 6.59 6.87 8.57 44.92%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 1.7768 1.8053 1.7883 1.00 1.7209 1.6943 1.5928 7.55%
Adjusted Per Share Value based on latest NOSH - 408,903
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.47 67.70 69.92 65.73 57.12 65.69 72.98 -4.15%
EPS 4.44 4.81 5.64 5.23 1.95 2.03 2.53 45.44%
DPS 0.00 0.00 0.00 0.00 1.49 1.49 1.49 -
NAPS 0.5271 0.5343 0.53 0.2959 0.5093 0.5015 0.4698 7.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.06 0.92 1.08 0.99 0.88 0.85 0.68 -
P/RPS 0.46 0.40 0.46 0.45 0.46 0.38 0.27 42.60%
P/EPS 7.09 5.66 5.68 5.60 13.36 12.37 7.93 -7.18%
EY 14.11 17.67 17.61 17.86 7.49 8.08 12.61 7.77%
DY 0.00 0.00 0.00 0.00 5.68 5.88 7.35 -
P/NAPS 0.60 0.51 0.60 0.99 0.51 0.50 0.43 24.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 06/08/09 20/05/09 -
Price 1.29 0.96 0.90 1.01 0.86 0.87 0.87 -
P/RPS 0.56 0.42 0.38 0.45 0.45 0.39 0.35 36.75%
P/EPS 8.63 5.90 4.73 5.71 13.06 12.66 10.15 -10.24%
EY 11.59 16.94 21.13 17.51 7.66 7.90 9.86 11.36%
DY 0.00 0.00 0.00 0.00 5.81 5.75 5.75 -
P/NAPS 0.73 0.53 0.50 1.01 0.50 0.51 0.55 20.75%

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