[TSH] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 19.53%
YoY- 155.38%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 861,542 783,238 696,841 644,623 624,652 584,512 571,210 31.42%
PBT 121,969 107,093 90,132 76,772 65,138 52,548 50,766 79.09%
Tax -12,137 -3,422 -1,830 -430 -973 -12,885 -15,204 -13.91%
NP 109,832 103,671 88,302 76,342 64,165 39,663 35,562 111.64%
-
NP to SH 94,881 88,407 75,006 65,456 54,761 33,333 30,042 114.81%
-
Tax Rate 9.95% 3.20% 2.03% 0.56% 1.49% 24.52% 29.95% -
Total Cost 751,710 679,567 608,539 568,281 560,487 544,849 535,648 25.26%
-
Net Worth 393,618 387,711 536,247 369,116 367,169 409,387 378,603 2.61%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 25,585 - - - - - - -
Div Payout % 26.97% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 393,618 387,711 536,247 369,116 367,169 409,387 378,603 2.61%
NOSH 393,618 387,711 375,234 369,116 367,169 366,047 378,603 2.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.75% 13.24% 12.67% 11.84% 10.27% 6.79% 6.23% -
ROE 24.10% 22.80% 13.99% 17.73% 14.91% 8.14% 7.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 218.88 202.02 185.71 174.64 170.13 159.68 150.87 28.06%
EPS 24.10 22.80 19.99 17.73 14.91 9.11 7.93 109.38%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.4291 1.00 1.00 1.1184 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 369,116
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.35 56.68 50.43 46.65 45.21 42.30 41.34 31.41%
EPS 6.87 6.40 5.43 4.74 3.96 2.41 2.17 115.15%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2849 0.2806 0.3881 0.2671 0.2657 0.2963 0.274 2.62%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.61 1.41 1.42 1.24 0.77 0.70 0.63 -
P/RPS 0.74 0.70 0.76 0.71 0.45 0.44 0.42 45.72%
P/EPS 6.68 6.18 7.10 6.99 5.16 7.69 7.94 -10.85%
EY 14.97 16.17 14.08 14.30 19.37 13.01 12.60 12.14%
DY 4.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.41 0.99 1.24 0.77 0.63 0.63 86.60%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 15/11/07 16/08/07 24/05/07 05/03/07 24/11/06 12/09/06 -
Price 1.63 1.55 1.16 1.35 0.81 0.70 0.69 -
P/RPS 0.74 0.77 0.62 0.77 0.48 0.44 0.46 37.17%
P/EPS 6.76 6.80 5.80 7.61 5.43 7.69 8.70 -15.44%
EY 14.79 14.71 17.23 13.14 18.41 13.01 11.50 18.20%
DY 3.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.55 0.81 1.35 0.81 0.63 0.69 77.09%

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