[TSH] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.3%
YoY- 16.19%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 928,488 1,260,037 824,373 612,925 555,452 449,240 386,830 15.69%
PBT 82,842 149,204 115,304 59,364 55,114 58,573 40,045 12.86%
Tax -7,625 -24,081 -11,544 -8,278 -10,382 -13,272 -5,957 4.19%
NP 75,217 125,122 103,760 51,085 44,732 45,301 34,088 14.08%
-
NP to SH 69,120 113,204 88,500 43,638 37,557 45,301 34,088 12.49%
-
Tax Rate 9.20% 16.14% 10.01% 13.94% 18.84% 22.66% 14.88% -
Total Cost 853,270 1,134,914 720,613 561,840 510,720 403,938 352,742 15.84%
-
Net Worth 704,115 692,438 387,810 409,884 332,581 275,772 243,072 19.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 704,115 692,438 387,810 409,884 332,581 275,772 243,072 19.37%
NOSH 409,155 412,952 387,810 366,491 329,289 98,139 88,712 28.98%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.10% 9.93% 12.59% 8.33% 8.05% 10.08% 8.81% -
ROE 9.82% 16.35% 22.82% 10.65% 11.29% 16.43% 14.02% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 226.93 305.13 212.57 167.24 168.68 457.76 436.05 -10.30%
EPS 16.89 27.41 22.83 11.89 11.40 46.16 38.43 -12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7209 1.6768 1.00 1.1184 1.01 2.81 2.74 -7.45%
Adjusted Per Share Value based on latest NOSH - 366,047
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 67.19 91.19 59.66 44.36 40.20 32.51 27.99 15.69%
EPS 5.00 8.19 6.40 3.16 2.72 3.28 2.47 12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5096 0.5011 0.2807 0.2966 0.2407 0.1996 0.1759 19.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.88 0.95 1.41 0.70 0.77 0.78 0.39 -
P/RPS 0.39 0.31 0.66 0.42 0.46 0.17 0.09 27.65%
P/EPS 5.21 3.47 6.18 5.88 6.75 1.69 1.01 31.41%
EY 19.20 28.86 16.18 17.01 14.81 59.18 98.53 -23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 1.41 0.63 0.76 0.28 0.14 24.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 06/11/08 15/11/07 24/11/06 25/11/05 29/11/04 20/11/03 -
Price 0.86 0.66 1.55 0.70 0.75 0.83 0.45 -
P/RPS 0.38 0.22 0.73 0.42 0.44 0.18 0.10 24.89%
P/EPS 5.09 2.41 6.79 5.88 6.58 1.80 1.17 27.73%
EY 19.64 41.54 14.72 17.01 15.21 55.61 85.39 -21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 1.55 0.63 0.74 0.30 0.16 20.89%

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