[TSH] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 13.78%
YoY- 64.92%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,109,941 1,188,290 1,104,665 976,865 861,542 783,238 696,841 36.19%
PBT 86,332 151,453 152,340 139,274 121,969 107,093 90,132 -2.81%
Tax -22,275 -25,599 -22,373 -15,801 -12,137 -3,422 -1,830 425.15%
NP 64,057 125,854 129,967 123,473 109,832 103,671 88,302 -19.18%
-
NP to SH 60,001 113,410 114,409 107,952 94,881 88,407 75,006 -13.76%
-
Tax Rate 25.80% 16.90% 14.69% 11.35% 9.95% 3.20% 2.03% -
Total Cost 1,045,884 1,062,436 974,698 853,392 751,710 679,567 608,539 43.24%
-
Net Worth 682,456 692,214 695,692 665,078 393,618 387,711 536,247 17.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,637 25,585 25,585 25,585 25,585 - - -
Div Payout % 34.40% 22.56% 22.36% 23.70% 26.97% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 682,456 692,214 695,692 665,078 393,618 387,711 536,247 17.35%
NOSH 412,759 412,818 413,118 412,912 393,618 387,711 375,234 6.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.77% 10.59% 11.77% 12.64% 12.75% 13.24% 12.67% -
ROE 8.79% 16.38% 16.45% 16.23% 24.10% 22.80% 13.99% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 268.91 287.85 267.40 236.58 218.88 202.02 185.71 27.84%
EPS 14.54 27.47 27.69 26.14 24.10 22.80 19.99 -19.04%
DPS 5.00 6.20 6.19 6.20 6.50 0.00 0.00 -
NAPS 1.6534 1.6768 1.684 1.6107 1.00 1.00 1.4291 10.15%
Adjusted Per Share Value based on latest NOSH - 412,912
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 80.33 86.00 79.94 70.69 62.35 56.68 50.43 36.20%
EPS 4.34 8.21 8.28 7.81 6.87 6.40 5.43 -13.81%
DPS 1.49 1.85 1.85 1.85 1.85 0.00 0.00 -
NAPS 0.4939 0.501 0.5035 0.4813 0.2849 0.2806 0.3881 17.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.95 1.43 1.43 1.61 1.41 1.42 -
P/RPS 0.25 0.33 0.53 0.60 0.74 0.70 0.76 -52.18%
P/EPS 4.68 3.46 5.16 5.47 6.68 6.18 7.10 -24.16%
EY 21.38 28.92 19.37 18.28 14.97 16.17 14.08 31.94%
DY 7.35 6.52 4.33 4.33 4.04 0.00 0.00 -
P/NAPS 0.41 0.57 0.85 0.89 1.61 1.41 0.99 -44.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 -
Price 0.71 0.66 1.16 1.60 1.63 1.55 1.16 -
P/RPS 0.26 0.23 0.43 0.68 0.74 0.77 0.62 -43.82%
P/EPS 4.88 2.40 4.19 6.12 6.76 6.80 5.80 -10.82%
EY 20.47 41.62 23.87 16.34 14.79 14.71 17.23 12.11%
DY 7.04 9.39 5.34 3.87 3.99 0.00 0.00 -
P/NAPS 0.43 0.39 0.69 0.99 1.63 1.55 0.81 -34.31%

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