[TSH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 94.7%
YoY- 121.47%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 618,280 379,870 168,813 624,652 459,694 307,681 148,842 158.18%
PBT 86,478 53,464 22,868 67,312 44,523 28,470 11,234 289.38%
Tax -8,658 -5,420 -2,184 5,932 -6,209 -4,563 -2,727 115.86%
NP 77,820 48,044 20,684 73,244 38,314 23,907 8,507 336.80%
-
NP to SH 66,375 40,772 17,691 63,722 32,729 20,527 6,996 347.55%
-
Tax Rate 10.01% 10.14% 9.55% -8.81% 13.95% 16.03% 24.27% -
Total Cost 540,460 331,826 148,129 551,408 421,380 283,774 140,335 145.49%
-
Net Worth 387,810 536,414 369,116 452,395 409,884 378,895 489,500 -14.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 18,349 - - - -
Div Payout % - - - 28.80% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 387,810 536,414 369,116 452,395 409,884 378,895 489,500 -14.36%
NOSH 387,810 375,351 369,116 366,995 366,491 378,895 445,000 -8.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.59% 12.65% 12.25% 11.73% 8.33% 7.77% 5.72% -
ROE 17.12% 7.60% 4.79% 14.09% 7.98% 5.42% 1.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 159.43 101.20 45.73 170.21 125.43 81.20 33.45 182.94%
EPS 17.12 10.86 4.79 17.35 8.92 5.63 1.92 329.42%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.00 1.4291 1.00 1.2327 1.1184 1.00 1.10 -6.15%
Adjusted Per Share Value based on latest NOSH - 367,169
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 44.74 27.49 12.22 45.21 33.27 22.27 10.77 158.19%
EPS 4.80 2.95 1.28 4.61 2.37 1.49 0.51 345.16%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 0.2807 0.3882 0.2671 0.3274 0.2966 0.2742 0.3542 -14.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.41 1.42 1.24 0.77 0.70 0.63 0.66 -
P/RPS 0.88 1.40 2.71 0.45 0.56 0.78 1.97 -41.53%
P/EPS 8.24 13.07 25.87 4.43 7.84 11.63 41.98 -66.19%
EY 12.14 7.65 3.87 22.55 12.76 8.60 2.38 196.02%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
P/NAPS 1.41 0.99 1.24 0.62 0.63 0.63 0.60 76.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 24/05/07 05/03/07 24/11/06 12/09/06 01/06/06 -
Price 1.55 1.16 1.35 0.81 0.70 0.69 0.62 -
P/RPS 0.97 1.15 2.95 0.48 0.56 0.85 1.85 -34.95%
P/EPS 9.06 10.68 28.17 4.67 7.84 12.74 39.44 -62.45%
EY 11.04 9.36 3.55 21.44 12.76 7.85 2.54 166.09%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 1.55 0.81 1.35 0.66 0.63 0.69 0.56 97.01%

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