[TSH] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.49%
YoY- 16.56%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,101,904 1,043,021 920,550 908,427 946,102 935,506 966,171 9.15%
PBT 174,891 154,990 121,054 105,332 86,539 86,283 98,497 46.58%
Tax -24,152 -21,324 -16,103 -14,513 -17,645 -13,488 -10,851 70.39%
NP 150,739 133,666 104,951 90,819 68,894 72,795 87,646 43.50%
-
NP to SH 137,844 121,617 96,981 84,288 61,307 66,496 77,869 46.28%
-
Tax Rate 13.81% 13.76% 13.30% 13.78% 20.39% 15.63% 11.02% -
Total Cost 951,165 909,355 815,599 817,608 877,208 862,711 878,525 5.43%
-
Net Worth 819,762 820,159 410,171 752,968 728,368 738,282 732,292 7.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 24,566 24,566 24,566 24,566 - - - -
Div Payout % 17.82% 20.20% 25.33% 29.15% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 819,762 820,159 410,171 752,968 728,368 738,282 732,292 7.80%
NOSH 409,881 410,079 410,171 409,444 409,932 408,953 409,490 0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.68% 12.82% 11.40% 10.00% 7.28% 7.78% 9.07% -
ROE 16.82% 14.83% 23.64% 11.19% 8.42% 9.01% 10.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 268.84 254.35 224.43 221.87 230.79 228.76 235.94 9.08%
EPS 33.63 29.66 23.64 20.59 14.96 16.26 19.02 46.17%
DPS 6.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.839 1.7768 1.8053 1.7883 7.73%
Adjusted Per Share Value based on latest NOSH - 409,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.74 75.48 66.62 65.74 68.47 67.70 69.92 9.14%
EPS 9.98 8.80 7.02 6.10 4.44 4.81 5.64 46.24%
DPS 1.78 1.78 1.78 1.78 0.00 0.00 0.00 -
NAPS 0.5933 0.5935 0.2968 0.5449 0.5271 0.5343 0.53 7.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.50 1.59 1.36 1.41 1.06 0.92 1.08 -
P/RPS 0.56 0.63 0.61 0.64 0.46 0.40 0.46 13.99%
P/EPS 4.46 5.36 5.75 6.85 7.09 5.66 5.68 -14.87%
EY 22.42 18.65 17.39 14.60 14.11 17.67 17.61 17.45%
DY 4.00 3.77 4.41 4.26 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 1.36 0.77 0.60 0.51 0.60 16.02%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 -
Price 1.80 1.58 1.41 1.38 1.29 0.96 0.90 -
P/RPS 0.67 0.62 0.63 0.62 0.56 0.42 0.38 45.89%
P/EPS 5.35 5.33 5.96 6.70 8.63 5.90 4.73 8.54%
EY 18.68 18.77 16.77 14.92 11.59 16.94 21.13 -7.88%
DY 3.33 3.80 4.26 4.35 0.00 0.00 0.00 -
P/NAPS 0.90 0.79 1.41 0.75 0.73 0.53 0.50 47.91%

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