[TSH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -54.72%
YoY- -56.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 584,512 571,210 556,842 541,407 557,577 532,416 505,084 10.21%
PBT 52,548 50,766 46,054 49,369 80,459 83,101 85,552 -27.72%
Tax -12,885 -15,204 -15,054 -14,463 -8,783 -9,427 -10,861 12.05%
NP 39,663 35,562 31,000 34,906 71,676 73,674 74,691 -34.39%
-
NP to SH 33,333 30,042 25,631 31,048 68,563 71,956 74,691 -41.57%
-
Tax Rate 24.52% 29.95% 32.69% 29.30% 10.92% 11.34% 12.70% -
Total Cost 544,849 535,648 525,842 506,501 485,901 458,742 430,393 17.00%
-
Net Worth 409,387 378,603 489,500 328,666 332,817 322,049 331,142 15.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 409,387 378,603 489,500 328,666 332,817 322,049 331,142 15.17%
NOSH 366,047 378,603 445,000 328,666 329,522 303,820 301,038 13.90%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.79% 6.23% 5.57% 6.45% 12.85% 13.84% 14.79% -
ROE 8.14% 7.93% 5.24% 9.45% 20.60% 22.34% 22.56% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 159.68 150.87 125.13 164.73 169.21 175.24 167.78 -3.24%
EPS 9.11 7.93 5.76 9.45 20.81 23.68 24.81 -48.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1184 1.00 1.10 1.00 1.01 1.06 1.10 1.11%
Adjusted Per Share Value based on latest NOSH - 328,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.30 41.34 40.30 39.18 40.35 38.53 36.55 10.22%
EPS 2.41 2.17 1.85 2.25 4.96 5.21 5.41 -41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2963 0.274 0.3542 0.2379 0.2409 0.2331 0.2396 15.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.63 0.66 0.67 0.77 0.83 0.94 -
P/RPS 0.44 0.42 0.53 0.41 0.46 0.47 0.56 -14.83%
P/EPS 7.69 7.94 11.46 7.09 3.70 3.50 3.79 60.20%
EY 13.01 12.60 8.73 14.10 27.02 28.53 26.39 -37.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.60 0.67 0.76 0.78 0.85 -18.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 12/09/06 01/06/06 24/02/06 25/11/05 25/08/05 27/05/05 -
Price 0.70 0.69 0.62 0.70 0.75 0.87 0.89 -
P/RPS 0.44 0.46 0.50 0.42 0.44 0.50 0.53 -11.65%
P/EPS 7.69 8.70 10.76 7.41 3.60 3.67 3.59 66.09%
EY 13.01 11.50 9.29 13.50 27.74 27.22 27.88 -39.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.56 0.70 0.74 0.82 0.81 -15.41%

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