[TSH] YoY TTM 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- -19.57%
YoY- -75.43%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,058,019 1,043,021 935,506 907,693 1,104,665 696,841 571,210 10.80%
PBT 119,970 154,990 86,283 37,752 152,340 90,132 50,766 15.39%
Tax -22,488 -21,324 -13,488 -10,339 -22,373 -1,830 -15,204 6.73%
NP 97,482 133,666 72,795 27,413 129,967 88,302 35,562 18.28%
-
NP to SH 88,217 121,617 66,496 28,108 114,409 75,006 30,042 19.64%
-
Tax Rate 18.74% 13.76% 15.63% 27.39% 14.69% 2.03% 29.95% -
Total Cost 960,537 909,355 862,711 880,280 974,698 608,539 535,648 10.21%
-
Net Worth 867,041 820,159 738,282 693,014 695,692 536,247 378,603 14.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 24,566 - 20,637 25,585 - - -
Div Payout % - 20.20% - 73.42% 22.36% - - -
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 867,041 820,159 738,282 693,014 695,692 536,247 378,603 14.79%
NOSH 817,039 410,079 408,953 409,027 413,118 375,234 378,603 13.66%
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 9.21% 12.82% 7.78% 3.02% 11.77% 12.67% 6.23% -
ROE 10.17% 14.83% 9.01% 4.06% 16.45% 13.99% 7.93% -
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 129.49 254.35 228.76 221.92 267.40 185.71 150.87 -2.51%
EPS 10.80 29.66 16.26 6.87 27.69 19.99 7.93 5.27%
DPS 0.00 6.00 0.00 5.00 6.19 0.00 0.00 -
NAPS 1.0612 2.00 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 76.57 75.48 67.70 65.69 79.94 50.43 41.34 10.80%
EPS 6.38 8.80 4.81 2.03 8.28 5.43 2.17 19.67%
DPS 0.00 1.78 0.00 1.49 1.85 0.00 0.00 -
NAPS 0.6275 0.5935 0.5343 0.5015 0.5035 0.3881 0.274 14.79%
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 1.90 0.63 0.40 0.38 0.53 0.76 0.42 28.57%
P/EPS 22.78 5.36 5.66 12.37 5.16 7.10 7.94 19.18%
EY 4.39 18.65 17.67 8.08 19.37 14.08 12.60 -16.10%
DY 0.00 3.77 0.00 5.88 4.33 0.00 0.00 -
P/NAPS 2.32 0.80 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 2.00 0.62 0.42 0.39 0.43 0.62 0.46 27.72%
P/EPS 23.99 5.33 5.90 12.66 4.19 5.80 8.70 18.39%
EY 4.17 18.77 16.94 7.90 23.87 17.23 11.50 -15.54%
DY 0.00 3.80 0.00 5.75 5.34 0.00 0.00 -
P/NAPS 2.44 0.79 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