[TSH] YoY Cumulative 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- 82.49%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 766,845 855,694 662,217 696,366 945,028 618,280 459,694 8.89%
PBT 65,147 132,307 62,741 62,132 111,903 86,478 44,523 6.54%
Tax -11,469 -27,114 -17,475 -5,719 -18,061 -8,658 -6,209 10.75%
NP 53,678 105,193 45,266 56,413 93,842 77,820 38,314 5.77%
-
NP to SH 46,026 94,389 40,826 51,840 84,903 66,375 32,729 5.84%
-
Tax Rate 17.60% 20.49% 27.85% 9.20% 16.14% 10.01% 13.95% -
Total Cost 713,167 750,501 616,951 639,953 851,186 540,460 421,380 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 5.40% 11.21% 5.61% 7.36% 12.26% 17.12% 7.98% -
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 93.47 208.87 161.70 170.20 228.85 159.43 125.43 -4.77%
EPS 5.61 23.04 9.97 12.67 20.56 17.12 8.92 -7.43%
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 55.50 61.93 47.92 50.40 68.39 44.74 33.27 8.89%
EPS 3.33 6.83 2.95 3.75 6.14 4.80 2.37 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 2.35 0.72 0.66 0.52 0.42 0.88 0.56 26.97%
P/EPS 39.22 6.51 10.63 6.95 4.62 8.24 7.84 30.74%
EY 2.55 15.36 9.40 14.40 21.64 12.14 12.76 -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 2.40 0.86 0.80 0.51 0.29 0.97 0.56 27.42%
P/EPS 39.93 7.81 12.94 6.79 3.21 9.06 7.84 31.13%
EY 2.50 12.80 7.73 14.73 31.15 11.04 12.76 -23.77%
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