[TSH] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -2.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Revenue 730,416 1,136,544 675,252 595,368 424,964 533,628 304,400 15.69%
PBT 21,376 160,692 91,472 44,936 48,172 58,196 39,152 -9.58%
Tax -2,276 -23,392 -8,736 -10,908 -8,900 -8,544 -4,540 -10.86%
NP 19,100 137,300 82,736 34,028 39,272 49,652 34,612 -9.42%
-
NP to SH 22,824 123,048 70,764 27,984 39,272 49,652 34,612 -6.69%
-
Tax Rate 10.65% 14.56% 9.55% 24.27% 18.48% 14.68% 11.60% -
Total Cost 711,316 999,244 592,516 561,340 385,692 483,976 269,788 17.51%
-
Net Worth 649,179 665,078 369,116 489,500 257,649 331,142 230,693 18.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Net Worth 649,179 665,078 369,116 489,500 257,649 331,142 230,693 18.80%
NOSH 407,571 412,912 369,116 445,000 97,594 301,038 88,728 28.90%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
NP Margin 2.61% 12.08% 12.25% 5.72% 9.24% 9.30% 11.37% -
ROE 3.52% 18.50% 19.17% 5.72% 15.24% 14.99% 15.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
RPS 179.21 275.25 182.94 133.79 435.44 177.26 343.07 -10.24%
EPS 5.60 29.80 19.16 7.68 40.24 13.48 39.00 -27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5928 1.6107 1.00 1.10 2.64 1.10 2.60 -7.83%
Adjusted Per Share Value based on latest NOSH - 445,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
RPS 52.86 82.25 48.87 43.09 30.75 38.62 22.03 15.68%
EPS 1.65 8.90 5.12 2.03 2.84 3.59 2.50 -6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.4813 0.2671 0.3542 0.1865 0.2396 0.167 18.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/04 31/03/05 31/03/03 -
Price 0.68 1.43 1.24 0.66 0.72 0.94 0.35 -
P/RPS 0.38 0.52 0.68 0.49 0.17 0.53 0.10 24.89%
P/EPS 12.14 4.80 6.47 10.50 1.79 5.70 0.90 54.22%
EY 8.24 20.84 15.46 9.53 55.89 17.55 111.45 -35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.89 1.24 0.60 0.27 0.85 0.13 22.04%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Date 20/05/09 21/05/08 24/05/07 01/06/06 24/05/04 27/05/05 29/05/03 -
Price 0.87 1.60 1.35 0.62 0.71 0.89 0.37 -
P/RPS 0.49 0.58 0.74 0.46 0.16 0.50 0.11 28.24%
P/EPS 15.54 5.37 7.04 9.86 1.76 5.40 0.95 59.25%
EY 6.44 18.63 14.20 10.14 56.68 18.53 105.43 -37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.99 1.35 0.56 0.27 0.81 0.14 25.58%

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