[TSH] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.63%
YoY- 182.22%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 216,809 278,509 246,210 283,885 164,913 243,262 164,958 4.65%
PBT 34,851 29,612 42,584 23,791 -29,630 35,491 20,615 9.13%
Tax -4,108 -5,276 2,962 -170 -155 -3,479 5,236 -
NP 30,743 24,336 45,546 23,621 -29,785 32,012 25,851 2.92%
-
NP to SH 31,001 24,067 43,455 20,474 -24,903 28,506 22,032 5.85%
-
Tax Rate 11.79% 17.82% -6.96% 0.71% - 9.80% -25.40% -
Total Cost 186,066 254,173 200,664 260,264 194,698 211,250 139,107 4.96%
-
Net Worth 884,507 817,156 752,968 408,903 682,456 393,618 367,169 15.76%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,861 - 24,566 - 20,637 25,585 - -
Div Payout % 67.29% - 56.53% - 0.00% 89.75% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 884,507 817,156 752,968 408,903 682,456 393,618 367,169 15.76%
NOSH 834,441 817,156 409,444 408,903 412,759 393,618 367,169 14.64%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.18% 8.74% 18.50% 8.32% -18.06% 13.16% 15.67% -
ROE 3.50% 2.95% 5.77% 5.01% -3.65% 7.24% 6.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.98 34.08 60.13 69.43 39.95 61.80 44.93 -8.71%
EPS 3.72 2.94 10.61 5.01 -6.04 7.24 6.00 -7.65%
DPS 2.50 0.00 6.00 0.00 5.00 6.50 0.00 -
NAPS 1.06 1.00 1.839 1.00 1.6534 1.00 1.00 0.97%
Adjusted Per Share Value based on latest NOSH - 408,903
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.69 20.16 17.82 20.54 11.93 17.60 11.94 4.65%
EPS 2.24 1.74 3.14 1.48 -1.80 2.06 1.59 5.87%
DPS 1.51 0.00 1.78 0.00 1.49 1.85 0.00 -
NAPS 0.6401 0.5914 0.5449 0.2959 0.4939 0.2849 0.2657 15.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.17 1.90 1.41 0.99 0.68 1.61 0.77 -
P/RPS 8.35 5.57 2.34 1.43 1.70 2.61 1.71 30.21%
P/EPS 58.41 64.51 13.29 19.77 -11.27 22.23 12.83 28.70%
EY 1.71 1.55 7.53 5.06 -8.87 4.50 7.79 -22.31%
DY 1.15 0.00 4.26 0.00 7.35 4.04 0.00 -
P/NAPS 2.05 1.90 0.77 0.99 0.41 1.61 0.77 17.70%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 05/03/07 -
Price 2.10 2.15 1.38 1.01 0.71 1.63 0.81 -
P/RPS 8.08 6.31 2.29 1.45 1.78 2.64 1.80 28.40%
P/EPS 56.52 73.00 13.00 20.17 -11.77 22.51 13.50 26.92%
EY 1.77 1.37 7.69 4.96 -8.50 4.44 7.41 -21.21%
DY 1.19 0.00 4.35 0.00 7.04 3.99 0.00 -
P/NAPS 1.98 2.15 0.75 1.01 0.43 1.63 0.81 16.04%

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