[TSH] YoY Annual (Unaudited) 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
YoY- 16.55%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,017,840 983,654 1,134,203 908,427 980,251 1,109,941 861,542 2.81%
PBT 164,485 99,998 161,919 105,325 85,923 82,273 121,969 5.10%
Tax -7,922 -15,577 -32,390 -14,513 -5,889 -18,216 -12,137 -6.85%
NP 156,563 84,421 129,529 90,812 80,034 64,057 109,832 6.08%
-
NP to SH 150,963 77,027 118,456 84,281 72,314 60,000 94,881 8.03%
-
Tax Rate 4.82% 15.58% 20.00% 13.78% 6.85% 22.14% 9.95% -
Total Cost 861,277 899,233 1,004,674 817,615 900,217 1,045,884 751,710 2.29%
-
Net Worth 675,039 873,903 849,494 751,857 728,038 658,570 523,275 4.33%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 29,952 20,605 - 24,581 - 20,612 25,606 2.64%
Div Payout % 19.84% 26.75% - 29.17% - 34.35% 26.99% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 675,039 873,903 849,494 751,857 728,038 658,570 523,275 4.33%
NOSH 855,779 824,204 818,316 409,686 409,079 412,250 393,943 13.78%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.38% 8.58% 11.42% 10.00% 8.16% 5.77% 12.75% -
ROE 22.36% 8.81% 13.94% 11.21% 9.93% 9.11% 18.13% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 118.94 119.35 138.60 221.74 239.62 269.24 218.70 -9.64%
EPS 11.58 9.34 14.48 20.58 17.68 14.55 24.09 -11.48%
DPS 3.50 2.50 0.00 6.00 0.00 5.00 6.50 -9.79%
NAPS 0.7888 1.0603 1.0381 1.8352 1.7797 1.5975 1.3283 -8.31%
Adjusted Per Share Value based on latest NOSH - 409,444
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 73.66 71.19 82.08 65.74 70.94 80.33 62.35 2.81%
EPS 10.93 5.57 8.57 6.10 5.23 4.34 6.87 8.03%
DPS 2.17 1.49 0.00 1.78 0.00 1.49 1.85 2.69%
NAPS 0.4885 0.6324 0.6148 0.5441 0.5269 0.4766 0.3787 4.33%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.01 2.17 1.90 1.41 0.99 0.68 1.61 -
P/RPS 2.53 1.82 1.37 0.64 0.41 0.25 0.74 22.71%
P/EPS 17.06 23.22 13.13 6.85 5.60 4.67 6.68 16.89%
EY 5.86 4.31 7.62 14.59 17.86 21.40 14.96 -14.44%
DY 1.16 1.15 0.00 4.26 0.00 7.35 4.04 -18.76%
P/NAPS 3.82 2.05 1.83 0.77 0.56 0.43 1.21 21.09%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 -
Price 3.00 2.10 2.15 1.38 1.01 0.71 1.63 -
P/RPS 2.52 1.76 1.55 0.62 0.42 0.26 0.75 22.36%
P/EPS 17.01 22.47 14.85 6.71 5.71 4.88 6.77 16.58%
EY 5.88 4.45 6.73 14.91 17.50 20.50 14.78 -14.22%
DY 1.17 1.19 0.00 4.35 0.00 7.04 3.99 -18.47%
P/NAPS 3.80 1.98 2.07 0.75 0.57 0.44 1.23 20.66%

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