[TSH] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Revenue 1,036,890 1,108,982 920,550 966,171 976,865 1,008,409 644,623 8.23%
PBT 103,152 151,333 121,054 98,497 139,274 51,503 76,772 5.04%
Tax -15,287 -30,381 -16,103 -10,851 -15,801 -16,996 -430 81.23%
NP 87,865 120,952 104,951 87,646 123,473 34,507 76,342 2.36%
-
NP to SH 81,898 109,556 96,981 77,869 107,952 34,945 65,456 3.80%
-
Tax Rate 14.82% 20.08% 13.30% 11.02% 11.35% 33.00% 0.56% -
Total Cost 949,025 988,030 815,599 878,525 853,392 973,902 568,281 8.91%
-
Net Worth 905,461 849,978 410,171 732,292 665,078 649,179 369,116 16.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Div 20,861 - 24,566 - 25,585 20,637 - -
Div Payout % 25.47% - 25.33% - 23.70% 59.06% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Net Worth 905,461 849,978 410,171 732,292 665,078 649,179 369,116 16.11%
NOSH 833,681 818,152 410,171 409,490 412,912 407,571 369,116 14.52%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
NP Margin 8.47% 10.91% 11.40% 9.07% 12.64% 3.42% 11.84% -
ROE 9.04% 12.89% 23.64% 10.63% 16.23% 5.38% 17.73% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
RPS 124.37 135.55 224.43 235.94 236.58 247.42 174.64 -5.49%
EPS 9.82 13.39 23.64 19.02 26.14 8.57 17.73 -9.36%
DPS 2.50 0.00 6.00 0.00 6.20 5.00 0.00 -
NAPS 1.0861 1.0389 1.00 1.7883 1.6107 1.5928 1.00 1.38%
Adjusted Per Share Value based on latest NOSH - 409,490
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
RPS 75.04 80.26 66.62 69.92 70.69 72.98 46.65 8.23%
EPS 5.93 7.93 7.02 5.64 7.81 2.53 4.74 3.80%
DPS 1.51 0.00 1.78 0.00 1.85 1.49 0.00 -
NAPS 0.6553 0.6151 0.2968 0.53 0.4813 0.4698 0.2671 16.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/08 31/03/09 30/03/07 -
Price 2.19 2.29 1.36 1.08 1.43 0.68 1.24 -
P/RPS 1.76 1.69 0.61 0.46 0.60 0.27 0.71 16.31%
P/EPS 22.29 17.10 5.75 5.68 5.47 7.93 6.99 21.30%
EY 4.49 5.85 17.39 17.61 18.28 12.61 14.30 -17.54%
DY 1.14 0.00 4.41 0.00 4.33 7.35 0.00 -
P/NAPS 2.02 2.20 1.36 0.60 0.89 0.43 1.24 8.46%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/08 31/03/09 31/03/07 CAGR
Date 20/05/13 21/05/12 18/05/11 19/05/10 21/05/08 20/05/09 24/05/07 -
Price 2.21 2.12 1.41 0.90 1.60 0.87 1.35 -
P/RPS 1.78 1.56 0.63 0.38 0.68 0.35 0.77 14.97%
P/EPS 22.50 15.83 5.96 4.73 6.12 10.15 7.61 19.78%
EY 4.45 6.32 16.77 21.13 16.34 9.86 13.14 -16.49%
DY 1.13 0.00 4.26 0.00 3.87 5.75 0.00 -
P/NAPS 2.03 2.04 1.41 0.50 0.99 0.55 1.35 7.02%

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