[TSH] QoQ 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- 10.93%
YoY- 109.83%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
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 338,857 284,136 243,262 238,410 211,057 168,813 164,958 61.66%
PBT 43,662 40,173 35,491 33,014 30,596 22,868 20,615 64.99%
Tax -9,808 -5,848 -3,479 -3,238 -3,236 -2,184 5,236 -
NP 33,854 34,325 32,012 29,776 27,360 20,684 25,851 19.71%
-
NP to SH 29,538 30,762 28,506 25,603 23,081 17,691 22,032 21.60%
-
Tax Rate 22.46% 14.56% 9.80% 9.81% 10.58% 9.55% -25.40% -
Total Cost 305,003 249,811 211,250 208,634 183,697 148,129 139,107 68.85%
-
Net Worth 695,692 665,078 393,618 387,711 536,247 369,116 367,169 53.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 25,585 - - - - -
Div Payout % - - 89.75% - - - - -
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 695,692 665,078 393,618 387,711 536,247 369,116 367,169 53.18%
NOSH 413,118 412,912 393,618 387,711 375,234 369,116 367,169 8.18%
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 9.99% 12.08% 13.16% 12.49% 12.96% 12.25% 15.67% -
ROE 4.25% 4.63% 7.24% 6.60% 4.30% 4.79% 6.00% -
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 82.02 68.81 61.80 61.49 56.25 45.73 44.93 49.42%
EPS 7.15 7.45 7.24 6.60 6.15 4.79 6.00 12.41%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.684 1.6107 1.00 1.00 1.4291 1.00 1.00 41.59%
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 24.52 20.56 17.60 17.25 15.27 12.22 11.94 61.63%
EPS 2.14 2.23 2.06 1.85 1.67 1.28 1.59 21.92%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.5035 0.4813 0.2849 0.2806 0.3881 0.2671 0.2657 53.19%
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 1.74 2.08 2.61 2.29 2.52 2.71 1.71 1.16%
P/EPS 20.00 19.19 22.23 21.35 23.09 25.87 12.83 34.47%
EY 5.00 5.21 4.50 4.68 4.33 3.87 7.79 -25.61%
DY 0.00 0.00 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 1.61 1.41 0.99 1.24 0.77 6.81%
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 1.41 2.33 2.64 2.52 2.06 2.95 1.80 -15.03%
P/EPS 16.22 21.48 22.51 23.47 18.86 28.17 13.50 13.02%
EY 6.16 4.66 4.44 4.26 5.30 3.55 7.41 -11.59%
DY 0.00 0.00 3.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.99 1.63 1.55 0.81 1.35 0.81 -10.14%

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