[TSH] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.8%
YoY- 127.59%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 957,125 1,045,354 1,101,904 946,102 789,327 1,188,290 783,238 3.39%
PBT 161,731 94,759 174,891 86,539 32,502 151,453 107,093 7.10%
Tax -7,972 -16,745 -24,152 -17,645 -5,874 -25,599 -3,422 15.12%
NP 153,759 78,014 150,739 68,894 26,628 125,854 103,671 6.78%
-
NP to SH 151,448 70,093 137,844 61,307 26,937 113,410 88,407 9.37%
-
Tax Rate 4.93% 17.67% 13.81% 20.39% 18.07% 16.90% 3.20% -
Total Cost 803,366 967,340 951,165 877,208 762,699 1,062,436 679,567 2.82%
-
Net Worth 1,011,245 857,474 819,762 728,368 703,767 692,214 387,711 17.30%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 20,861 - 24,566 - 20,637 25,585 - -
Div Payout % 13.77% - 17.82% - 76.62% 22.56% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,011,245 857,474 819,762 728,368 703,767 692,214 387,711 17.30%
NOSH 855,827 825,606 409,881 409,932 408,952 412,818 387,711 14.09%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.06% 7.46% 13.68% 7.28% 3.37% 10.59% 13.24% -
ROE 14.98% 8.17% 16.82% 8.42% 3.83% 16.38% 22.80% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 111.84 126.62 268.84 230.79 193.01 287.85 202.02 -9.37%
EPS 17.70 8.49 33.63 14.96 6.59 27.47 22.80 -4.12%
DPS 2.44 0.00 6.00 0.00 5.00 6.20 0.00 -
NAPS 1.1816 1.0386 2.00 1.7768 1.7209 1.6768 1.00 2.81%
Adjusted Per Share Value based on latest NOSH - 409,932
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 69.27 75.65 79.74 68.47 57.12 86.00 56.68 3.39%
EPS 10.96 5.07 9.98 4.44 1.95 8.21 6.40 9.37%
DPS 1.51 0.00 1.78 0.00 1.49 1.85 0.00 -
NAPS 0.7318 0.6205 0.5933 0.5271 0.5093 0.501 0.2806 17.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.42 2.20 1.50 1.06 0.88 0.95 1.41 -
P/RPS 2.16 1.74 0.56 0.46 0.46 0.33 0.70 20.63%
P/EPS 13.68 25.91 4.46 7.09 13.36 3.46 6.18 14.14%
EY 7.31 3.86 22.42 14.11 7.49 28.92 16.17 -12.38%
DY 1.01 0.00 4.00 0.00 5.68 6.52 0.00 -
P/NAPS 2.05 2.12 0.75 0.60 0.51 0.57 1.41 6.43%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 20/11/12 17/11/11 18/11/10 05/11/09 06/11/08 15/11/07 -
Price 2.73 2.24 1.80 1.29 0.86 0.66 1.55 -
P/RPS 2.44 1.77 0.67 0.56 0.45 0.23 0.77 21.17%
P/EPS 15.43 26.38 5.35 8.63 13.06 2.40 6.80 14.61%
EY 6.48 3.79 18.68 11.59 7.66 41.62 14.71 -12.76%
DY 0.89 0.00 3.33 0.00 5.81 9.39 0.00 -
P/NAPS 2.31 2.16 0.90 0.73 0.50 0.39 1.55 6.86%

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