[TSH] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.34%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 322,035 338,857 284,136 243,262 238,410 211,057 168,813 53.63%
PBT 32,127 43,662 40,173 35,491 33,014 30,596 22,868 25.36%
Tax -6,464 -9,808 -5,848 -3,479 -3,238 -3,236 -2,184 105.73%
NP 25,663 33,854 34,325 32,012 29,776 27,360 20,684 15.41%
-
NP to SH 24,604 29,538 30,762 28,506 25,603 23,081 17,691 24.52%
-
Tax Rate 20.12% 22.46% 14.56% 9.80% 9.81% 10.58% 9.55% -
Total Cost 296,372 305,003 249,811 211,250 208,634 183,697 148,129 58.58%
-
Net Worth 692,214 695,692 665,078 393,618 387,711 536,247 369,116 51.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 25,585 - - - -
Div Payout % - - - 89.75% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 692,214 695,692 665,078 393,618 387,711 536,247 369,116 51.89%
NOSH 412,818 413,118 412,912 393,618 387,711 375,234 369,116 7.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.97% 9.99% 12.08% 13.16% 12.49% 12.96% 12.25% -
ROE 3.55% 4.25% 4.63% 7.24% 6.60% 4.30% 4.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.01 82.02 68.81 61.80 61.49 56.25 45.73 42.62%
EPS 5.96 7.15 7.45 7.24 6.60 6.15 4.79 15.63%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.6768 1.684 1.6107 1.00 1.00 1.4291 1.00 41.00%
Adjusted Per Share Value based on latest NOSH - 393,618
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.31 24.52 20.56 17.60 17.25 15.27 12.22 53.62%
EPS 1.78 2.14 2.23 2.06 1.85 1.67 1.28 24.51%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.501 0.5035 0.4813 0.2849 0.2806 0.3881 0.2671 51.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.95 1.43 1.43 1.61 1.41 1.42 1.24 -
P/RPS 1.22 1.74 2.08 2.61 2.29 2.52 2.71 -41.17%
P/EPS 15.94 20.00 19.19 22.23 21.35 23.09 25.87 -27.52%
EY 6.27 5.00 5.21 4.50 4.68 4.33 3.87 37.82%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.57 0.85 0.89 1.61 1.41 0.99 1.24 -40.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 -
Price 0.66 1.16 1.60 1.63 1.55 1.16 1.35 -
P/RPS 0.85 1.41 2.33 2.64 2.52 2.06 2.95 -56.27%
P/EPS 11.07 16.22 21.48 22.51 23.47 18.86 28.17 -46.25%
EY 9.03 6.16 4.66 4.44 4.26 5.30 3.55 86.02%
DY 0.00 0.00 0.00 3.99 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.99 1.63 1.55 0.81 1.35 -56.20%

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