[TSH] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 93.41%
YoY- 48.37%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 168,813 164,958 152,013 158,839 148,842 124,818 138,711 14.00%
PBT 22,868 20,615 16,053 17,236 11,234 8,025 14,271 36.97%
Tax -2,184 5,236 -1,646 -1,836 -2,727 -6,676 -3,965 -32.82%
NP 20,684 25,851 14,407 15,400 8,507 1,349 10,306 59.17%
-
NP to SH 17,691 22,032 12,202 13,531 6,996 604 8,911 58.02%
-
Tax Rate 9.55% -25.40% 10.25% 10.65% 24.27% 83.19% 27.78% -
Total Cost 148,129 139,107 137,606 143,439 140,335 123,469 128,405 10.00%
-
Net Worth 369,116 367,169 409,387 378,603 489,500 328,666 332,817 7.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 369,116 367,169 409,387 378,603 489,500 328,666 332,817 7.15%
NOSH 369,116 367,169 366,047 378,603 445,000 328,666 329,522 7.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.25% 15.67% 9.48% 9.70% 5.72% 1.08% 7.43% -
ROE 4.79% 6.00% 2.98% 3.57% 1.43% 0.18% 2.68% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.73 44.93 41.53 41.95 33.45 37.98 42.09 5.69%
EPS 4.79 6.00 3.33 3.71 1.92 0.19 2.70 46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.1184 1.00 1.10 1.00 1.01 -0.66%
Adjusted Per Share Value based on latest NOSH - 378,603
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.22 11.94 11.00 11.50 10.77 9.03 10.04 14.01%
EPS 1.28 1.59 0.88 0.98 0.51 0.04 0.64 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2671 0.2657 0.2963 0.274 0.3542 0.2379 0.2409 7.13%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.24 0.77 0.70 0.63 0.66 0.67 0.77 -
P/RPS 2.71 1.71 1.69 1.50 1.97 1.76 1.83 29.95%
P/EPS 25.87 12.83 21.00 17.63 41.98 364.58 28.47 -6.19%
EY 3.87 7.79 4.76 5.67 2.38 0.27 3.51 6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.77 0.63 0.63 0.60 0.67 0.76 38.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 05/03/07 24/11/06 12/09/06 01/06/06 24/02/06 25/11/05 -
Price 1.35 0.81 0.70 0.69 0.62 0.70 0.75 -
P/RPS 2.95 1.80 1.69 1.64 1.85 1.84 1.78 40.08%
P/EPS 28.17 13.50 21.00 19.31 39.44 380.91 27.73 1.05%
EY 3.55 7.41 4.76 5.18 2.54 0.26 3.61 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.81 0.63 0.69 0.56 0.70 0.74 49.35%

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