[TSH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.53%
YoY- 102.8%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,245,986 1,136,544 861,542 824,373 759,740 675,252 624,652 58.52%
PBT 167,670 160,692 121,969 115,304 106,928 91,472 67,312 83.85%
Tax -31,312 -23,392 -12,137 -11,544 -10,840 -8,736 5,932 -
NP 136,358 137,300 109,832 103,760 96,088 82,736 73,244 51.39%
-
NP to SH 120,600 123,048 94,881 88,500 81,544 70,764 63,722 53.06%
-
Tax Rate 18.67% 14.56% 9.95% 10.01% 10.14% 9.55% -8.81% -
Total Cost 1,109,628 999,244 751,710 720,613 663,652 592,516 551,408 59.46%
-
Net Worth 695,515 665,078 523,275 387,810 536,414 369,116 452,395 33.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 25,606 - - - 18,349 -
Div Payout % - - 26.99% - - - 28.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 695,515 665,078 523,275 387,810 536,414 369,116 452,395 33.24%
NOSH 413,013 412,912 393,943 387,810 375,351 369,116 366,995 8.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.94% 12.08% 12.75% 12.59% 12.65% 12.25% 11.73% -
ROE 17.34% 18.50% 18.13% 22.82% 15.20% 19.17% 14.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 301.68 275.25 218.70 212.57 202.41 182.94 170.21 46.50%
EPS 29.20 29.80 24.09 22.83 21.72 19.16 17.35 41.53%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 5.00 -
NAPS 1.684 1.6107 1.3283 1.00 1.4291 1.00 1.2327 23.14%
Adjusted Per Share Value based on latest NOSH - 387,711
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 90.17 82.25 62.35 59.66 54.98 48.87 45.21 58.51%
EPS 8.73 8.90 6.87 6.40 5.90 5.12 4.61 53.12%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.33 -
NAPS 0.5033 0.4813 0.3787 0.2807 0.3882 0.2671 0.3274 33.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.43 1.61 1.41 1.42 1.24 0.77 -
P/RPS 0.47 0.52 0.74 0.66 0.70 0.68 0.45 2.94%
P/EPS 4.90 4.80 6.68 6.18 6.54 6.47 4.43 6.96%
EY 20.42 20.84 14.96 16.18 15.30 15.46 22.55 -6.40%
DY 0.00 0.00 4.04 0.00 0.00 0.00 6.49 -
P/NAPS 0.85 0.89 1.21 1.41 0.99 1.24 0.62 23.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 05/03/07 -
Price 1.16 1.60 1.63 1.55 1.16 1.35 0.81 -
P/RPS 0.38 0.58 0.75 0.73 0.57 0.74 0.48 -14.43%
P/EPS 3.97 5.37 6.77 6.79 5.34 7.04 4.67 -10.26%
EY 25.17 18.63 14.78 14.72 18.73 14.20 21.44 11.29%
DY 0.00 0.00 3.99 0.00 0.00 0.00 6.17 -
P/NAPS 0.69 0.99 1.23 1.55 0.81 1.35 0.66 3.01%

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