[TSH] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.66%
YoY- 63.66%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 556,842 541,407 557,577 532,416 505,084 477,918 449,311 15.39%
PBT 46,054 49,369 80,459 83,101 85,552 83,046 63,368 -19.18%
Tax -15,054 -14,463 -8,783 -9,427 -10,861 -10,950 -16,273 -5.06%
NP 31,000 34,906 71,676 73,674 74,691 72,096 47,095 -24.34%
-
NP to SH 25,631 31,048 68,563 71,956 74,691 72,096 47,095 -33.36%
-
Tax Rate 32.69% 29.30% 10.92% 11.34% 12.70% 13.19% 25.68% -
Total Cost 525,842 506,501 485,901 458,742 430,393 405,822 402,216 19.58%
-
Net Worth 489,500 328,666 332,817 322,049 331,142 294,681 196,236 84.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 489,500 328,666 332,817 322,049 331,142 294,681 196,236 84.03%
NOSH 445,000 328,666 329,522 303,820 301,038 98,227 98,118 174.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.57% 6.45% 12.85% 13.84% 14.79% 15.09% 10.48% -
ROE 5.24% 9.45% 20.60% 22.34% 22.56% 24.47% 24.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 125.13 164.73 169.21 175.24 167.78 486.54 457.93 -57.92%
EPS 5.76 9.45 20.81 23.68 24.81 73.40 48.00 -75.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 1.01 1.06 1.10 3.00 2.00 -32.89%
Adjusted Per Share Value based on latest NOSH - 303,820
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 40.30 39.18 40.35 38.53 36.55 34.59 32.52 15.38%
EPS 1.85 2.25 4.96 5.21 5.41 5.22 3.41 -33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.2379 0.2409 0.2331 0.2396 0.2133 0.142 84.02%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.66 0.67 0.77 0.83 0.94 1.00 0.78 -
P/RPS 0.53 0.41 0.46 0.47 0.56 0.21 0.17 113.55%
P/EPS 11.46 7.09 3.70 3.50 3.79 1.36 1.63 267.43%
EY 8.73 14.10 27.02 28.53 26.39 73.40 61.54 -72.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.76 0.78 0.85 0.33 0.39 33.30%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 01/06/06 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 29/11/04 -
Price 0.62 0.70 0.75 0.87 0.89 0.92 0.83 -
P/RPS 0.50 0.42 0.44 0.50 0.53 0.19 0.18 97.72%
P/EPS 10.76 7.41 3.60 3.67 3.59 1.25 1.73 238.57%
EY 9.29 13.50 27.74 27.22 27.88 79.78 57.83 -70.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.74 0.82 0.81 0.31 0.42 21.16%

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