[TSH] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 15.06%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,134,203 1,101,904 1,043,021 920,550 908,427 946,102 935,506 13.66%
PBT 161,919 174,891 154,990 121,054 105,332 86,539 86,283 51.96%
Tax -32,390 -24,152 -21,324 -16,103 -14,513 -17,645 -13,488 79.03%
NP 129,529 150,739 133,666 104,951 90,819 68,894 72,795 46.68%
-
NP to SH 118,456 137,844 121,617 96,981 84,288 61,307 66,496 46.79%
-
Tax Rate 20.00% 13.81% 13.76% 13.30% 13.78% 20.39% 15.63% -
Total Cost 1,004,674 951,165 909,355 815,599 817,608 877,208 862,711 10.65%
-
Net Worth 817,156 819,762 820,159 410,171 752,968 728,368 738,282 6.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 24,566 24,566 24,566 24,566 - - -
Div Payout % - 17.82% 20.20% 25.33% 29.15% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 817,156 819,762 820,159 410,171 752,968 728,368 738,282 6.98%
NOSH 817,156 409,881 410,079 410,171 409,444 409,932 408,953 58.44%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.42% 13.68% 12.82% 11.40% 10.00% 7.28% 7.78% -
ROE 14.50% 16.82% 14.83% 23.64% 11.19% 8.42% 9.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 138.80 268.84 254.35 224.43 221.87 230.79 228.76 -28.26%
EPS 14.50 33.63 29.66 23.64 20.59 14.96 16.26 -7.33%
DPS 0.00 6.00 6.00 6.00 6.00 0.00 0.00 -
NAPS 1.00 2.00 2.00 1.00 1.839 1.7768 1.8053 -32.47%
Adjusted Per Share Value based on latest NOSH - 410,171
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.08 79.74 75.48 66.62 65.74 68.47 67.70 13.66%
EPS 8.57 9.98 8.80 7.02 6.10 4.44 4.81 46.81%
DPS 0.00 1.78 1.78 1.78 1.78 0.00 0.00 -
NAPS 0.5914 0.5933 0.5935 0.2968 0.5449 0.5271 0.5343 6.98%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.90 1.50 1.59 1.36 1.41 1.06 0.92 -
P/RPS 1.37 0.56 0.63 0.61 0.64 0.46 0.40 126.70%
P/EPS 13.11 4.46 5.36 5.75 6.85 7.09 5.66 74.79%
EY 7.63 22.42 18.65 17.39 14.60 14.11 17.67 -42.78%
DY 0.00 4.00 3.77 4.41 4.26 0.00 0.00 -
P/NAPS 1.90 0.75 0.80 1.36 0.77 0.60 0.51 139.74%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 19/08/11 18/05/11 23/02/11 18/11/10 26/08/10 -
Price 2.15 1.80 1.58 1.41 1.38 1.29 0.96 -
P/RPS 1.55 0.67 0.62 0.63 0.62 0.56 0.42 138.24%
P/EPS 14.83 5.35 5.33 5.96 6.70 8.63 5.90 84.55%
EY 6.74 18.68 18.77 16.77 14.92 11.59 16.94 -45.81%
DY 0.00 3.33 3.80 4.26 4.35 0.00 0.00 -
P/NAPS 2.15 0.90 0.79 1.41 0.75 0.73 0.53 153.70%

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