[TSH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.66%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,022,460 1,140,925 882,956 928,488 1,260,037 824,373 612,925 8.89%
PBT 86,862 176,409 83,654 82,842 149,204 115,304 59,364 6.54%
Tax -15,292 -36,152 -23,300 -7,625 -24,081 -11,544 -8,278 10.75%
NP 71,570 140,257 60,354 75,217 125,122 103,760 51,085 5.77%
-
NP to SH 61,368 125,852 54,434 69,120 113,204 88,500 43,638 5.84%
-
Tax Rate 17.60% 20.49% 27.85% 9.20% 16.14% 10.01% 13.94% -
Total Cost 950,889 1,000,668 822,601 853,270 1,134,914 720,613 561,840 9.15%
-
Net Worth 852,096 842,208 727,668 704,115 692,438 387,810 409,884 12.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 852,096 842,208 727,668 704,115 692,438 387,810 409,884 12.95%
NOSH 820,427 409,674 409,538 409,155 412,952 387,810 366,491 14.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.00% 12.29% 6.84% 8.10% 9.93% 12.59% 8.33% -
ROE 7.20% 14.94% 7.48% 9.82% 16.35% 22.82% 10.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 124.63 278.50 215.60 226.93 305.13 212.57 167.24 -4.77%
EPS 7.48 30.72 13.29 16.89 27.41 22.83 11.89 -7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0386 2.0558 1.7768 1.7209 1.6768 1.00 1.1184 -1.22%
Adjusted Per Share Value based on latest NOSH - 408,952
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.99 82.57 63.90 67.19 91.19 59.66 44.36 8.89%
EPS 4.44 9.11 3.94 5.00 8.19 6.40 3.16 5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.6095 0.5266 0.5096 0.5011 0.2807 0.2966 12.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.20 1.50 1.06 0.88 0.95 1.41 0.70 -
P/RPS 1.77 0.54 0.49 0.39 0.31 0.66 0.42 27.06%
P/EPS 29.41 4.88 7.97 5.21 3.47 6.18 5.88 30.74%
EY 3.40 20.48 12.54 19.20 28.86 16.18 17.01 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.73 0.60 0.51 0.57 1.41 0.63 22.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 17/11/11 18/11/10 05/11/09 06/11/08 15/11/07 24/11/06 -
Price 2.24 1.80 1.29 0.86 0.66 1.55 0.70 -
P/RPS 1.80 0.65 0.60 0.38 0.22 0.73 0.42 27.42%
P/EPS 29.95 5.86 9.71 5.09 2.41 6.79 5.88 31.13%
EY 3.34 17.07 10.30 19.64 41.54 14.72 17.01 -23.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 0.88 0.73 0.50 0.39 1.55 0.63 22.77%

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