[TSH] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 397.84%
YoY- -52.89%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 506,362 582,546 447,952 492,697 622,993 379,870 307,681 8.64%
PBT 43,324 85,273 35,615 35,255 83,835 53,464 28,470 7.24%
Tax -8,228 -18,130 -11,319 -3,720 -15,656 -5,420 -4,563 10.31%
NP 35,096 67,143 24,296 31,535 68,179 48,044 23,907 6.60%
-
NP to SH 29,679 59,918 22,589 28,407 60,300 40,772 20,527 6.33%
-
Tax Rate 18.99% 21.26% 31.78% 10.55% 18.67% 10.14% 16.03% -
Total Cost 471,266 515,403 423,656 461,162 554,814 331,826 283,774 8.81%
-
Net Worth 870,037 826,138 738,766 693,515 695,515 536,414 378,895 14.84%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 870,037 826,138 738,766 693,515 695,515 536,414 378,895 14.84%
NOSH 819,861 410,116 409,221 409,322 413,013 375,351 378,895 13.71%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.93% 11.53% 5.42% 6.40% 10.94% 12.65% 7.77% -
ROE 3.41% 7.25% 3.06% 4.10% 8.67% 7.60% 5.42% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.76 142.04 109.46 120.37 150.84 101.20 81.20 -4.45%
EPS 3.62 14.61 5.52 6.94 14.60 10.86 5.63 -7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0612 2.0144 1.8053 1.6943 1.684 1.4291 1.00 0.99%
Adjusted Per Share Value based on latest NOSH - 409,027
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.65 42.16 32.42 35.66 45.09 27.49 22.27 8.64%
EPS 2.15 4.34 1.63 2.06 4.36 2.95 1.49 6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6296 0.5979 0.5346 0.5019 0.5033 0.3882 0.2742 14.84%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.46 1.59 0.92 0.85 1.43 1.42 0.63 -
P/RPS 3.98 1.12 0.84 0.71 0.95 1.40 0.78 31.17%
P/EPS 67.96 10.88 16.67 12.25 9.79 13.07 11.63 34.17%
EY 1.47 9.19 6.00 8.16 10.21 7.65 8.60 -25.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 0.79 0.51 0.50 0.85 0.99 0.63 24.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 19/08/11 26/08/10 06/08/09 07/08/08 16/08/07 12/09/06 -
Price 2.59 1.58 0.96 0.87 1.16 1.16 0.69 -
P/RPS 4.19 1.11 0.88 0.72 0.77 1.15 0.85 30.42%
P/EPS 71.55 10.81 17.39 12.54 7.95 10.68 12.74 33.28%
EY 1.40 9.25 5.75 7.98 12.59 9.36 7.85 -24.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 0.78 0.53 0.51 0.69 0.81 0.69 23.40%

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