[TSH] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.13%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,140,925 882,956 928,488 1,260,037 824,373 612,925 555,452 12.73%
PBT 176,409 83,654 82,842 149,204 115,304 59,364 55,114 21.38%
Tax -36,152 -23,300 -7,625 -24,081 -11,544 -8,278 -10,382 23.10%
NP 140,257 60,354 75,217 125,122 103,760 51,085 44,732 20.97%
-
NP to SH 125,852 54,434 69,120 113,204 88,500 43,638 37,557 22.31%
-
Tax Rate 20.49% 27.85% 9.20% 16.14% 10.01% 13.94% 18.84% -
Total Cost 1,000,668 822,601 853,270 1,134,914 720,613 561,840 510,720 11.85%
-
Net Worth 842,208 727,668 704,115 692,438 387,810 409,884 332,581 16.74%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 842,208 727,668 704,115 692,438 387,810 409,884 332,581 16.74%
NOSH 409,674 409,538 409,155 412,952 387,810 366,491 329,289 3.70%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.29% 6.84% 8.10% 9.93% 12.59% 8.33% 8.05% -
ROE 14.94% 7.48% 9.82% 16.35% 22.82% 10.65% 11.29% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 278.50 215.60 226.93 305.13 212.57 167.24 168.68 8.71%
EPS 30.72 13.29 16.89 27.41 22.83 11.89 11.40 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0558 1.7768 1.7209 1.6768 1.00 1.1184 1.01 12.56%
Adjusted Per Share Value based on latest NOSH - 412,818
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 82.57 63.90 67.19 91.19 59.66 44.36 40.20 12.73%
EPS 9.11 3.94 5.00 8.19 6.40 3.16 2.72 22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6095 0.5266 0.5096 0.5011 0.2807 0.2966 0.2407 16.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.50 1.06 0.88 0.95 1.41 0.70 0.77 -
P/RPS 0.54 0.49 0.39 0.31 0.66 0.42 0.46 2.70%
P/EPS 4.88 7.97 5.21 3.47 6.18 5.88 6.75 -5.26%
EY 20.48 12.54 19.20 28.86 16.18 17.01 14.81 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.51 0.57 1.41 0.63 0.76 -0.66%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 05/11/09 06/11/08 15/11/07 24/11/06 25/11/05 -
Price 1.80 1.29 0.86 0.66 1.55 0.70 0.75 -
P/RPS 0.65 0.60 0.38 0.22 0.73 0.42 0.44 6.71%
P/EPS 5.86 9.71 5.09 2.41 6.79 5.88 6.58 -1.91%
EY 17.07 10.30 19.64 41.54 14.72 17.01 15.21 1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.73 0.50 0.39 1.55 0.63 0.74 2.92%

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