[TSH] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -201.22%
YoY- -187.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 278,509 246,210 283,885 164,913 243,262 164,958 124,818 14.30%
PBT 29,612 42,584 23,791 -29,630 35,491 20,615 8,025 24.29%
Tax -5,276 2,962 -170 -155 -3,479 5,236 -6,676 -3.84%
NP 24,336 45,546 23,621 -29,785 32,012 25,851 1,349 61.91%
-
NP to SH 24,067 43,455 20,474 -24,903 28,506 22,032 604 84.76%
-
Tax Rate 17.82% -6.96% 0.71% - 9.80% -25.40% 83.19% -
Total Cost 254,173 200,664 260,264 194,698 211,250 139,107 123,469 12.78%
-
Net Worth 817,156 752,968 408,903 682,456 393,618 367,169 328,666 16.38%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 24,566 - 20,637 25,585 - - -
Div Payout % - 56.53% - 0.00% 89.75% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 817,156 752,968 408,903 682,456 393,618 367,169 328,666 16.38%
NOSH 817,156 409,444 408,903 412,759 393,618 367,169 328,666 16.38%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.74% 18.50% 8.32% -18.06% 13.16% 15.67% 1.08% -
ROE 2.95% 5.77% 5.01% -3.65% 7.24% 6.00% 0.18% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.08 60.13 69.43 39.95 61.80 44.93 37.98 -1.78%
EPS 2.94 10.61 5.01 -6.04 7.24 6.00 0.19 57.82%
DPS 0.00 6.00 0.00 5.00 6.50 0.00 0.00 -
NAPS 1.00 1.839 1.00 1.6534 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 412,759
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.16 17.82 20.54 11.93 17.60 11.94 9.03 14.31%
EPS 1.74 3.14 1.48 -1.80 2.06 1.59 0.04 87.48%
DPS 0.00 1.78 0.00 1.49 1.85 0.00 0.00 -
NAPS 0.5914 0.5449 0.2959 0.4939 0.2849 0.2657 0.2379 16.38%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.90 1.41 0.99 0.68 1.61 0.77 0.67 -
P/RPS 5.57 2.34 1.43 1.70 2.61 1.71 1.76 21.15%
P/EPS 64.51 13.29 19.77 -11.27 22.23 12.83 364.58 -25.06%
EY 1.55 7.53 5.06 -8.87 4.50 7.79 0.27 33.79%
DY 0.00 4.26 0.00 7.35 4.04 0.00 0.00 -
P/NAPS 1.90 0.77 0.99 0.41 1.61 0.77 0.67 18.96%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 05/03/07 24/02/06 -
Price 2.15 1.38 1.01 0.71 1.63 0.81 0.70 -
P/RPS 6.31 2.29 1.45 1.78 2.64 1.80 1.84 22.78%
P/EPS 73.00 13.00 20.17 -11.77 22.51 13.50 380.91 -24.05%
EY 1.37 7.69 4.96 -8.50 4.44 7.41 0.26 31.89%
DY 0.00 4.35 0.00 7.04 3.99 0.00 0.00 -
P/NAPS 2.15 0.75 1.01 0.43 1.63 0.81 0.70 20.55%

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