[TSH] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 130.47%
YoY- 98.63%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 447,952 492,697 622,993 379,870 307,681 277,878 223,380 12.29%
PBT 35,615 35,255 83,835 53,464 28,470 27,065 27,017 4.71%
Tax -11,319 -3,720 -15,656 -5,420 -4,563 -3,822 -5,345 13.31%
NP 24,296 31,535 68,179 48,044 23,907 23,243 21,672 1.92%
-
NP to SH 22,589 28,407 60,300 40,772 20,527 19,256 21,672 0.69%
-
Tax Rate 31.78% 10.55% 18.67% 10.14% 16.03% 14.12% 19.78% -
Total Cost 423,656 461,162 554,814 331,826 283,774 254,635 201,708 13.15%
-
Net Worth 738,766 693,515 695,515 536,414 378,895 321,499 195,516 24.78%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 738,766 693,515 695,515 536,414 378,895 321,499 195,516 24.78%
NOSH 409,221 409,322 413,013 375,351 378,895 303,301 97,758 26.93%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.42% 6.40% 10.94% 12.65% 7.77% 8.36% 9.70% -
ROE 3.06% 4.10% 8.67% 7.60% 5.42% 5.99% 11.08% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 109.46 120.37 150.84 101.20 81.20 91.62 228.50 -11.53%
EPS 5.52 6.94 14.60 10.86 5.63 6.34 7.39 -4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8053 1.6943 1.684 1.4291 1.00 1.06 2.00 -1.69%
Adjusted Per Share Value based on latest NOSH - 375,234
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 32.42 35.66 45.09 27.49 22.27 20.11 16.17 12.28%
EPS 1.63 2.06 4.36 2.95 1.49 1.39 1.57 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5346 0.5019 0.5033 0.3882 0.2742 0.2327 0.1415 24.78%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.92 0.85 1.43 1.42 0.63 0.83 0.79 -
P/RPS 0.84 0.71 0.95 1.40 0.78 0.91 0.35 15.70%
P/EPS 16.67 12.25 9.79 13.07 11.63 13.07 3.56 29.32%
EY 6.00 8.16 10.21 7.65 8.60 7.65 28.06 -22.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.85 0.99 0.63 0.78 0.40 4.13%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 06/08/09 07/08/08 16/08/07 12/09/06 25/08/05 23/08/04 -
Price 0.96 0.87 1.16 1.16 0.69 0.87 0.83 -
P/RPS 0.88 0.72 0.77 1.15 0.85 0.95 0.36 16.05%
P/EPS 17.39 12.54 7.95 10.68 12.74 13.70 3.74 29.17%
EY 5.75 7.98 12.59 9.36 7.85 7.30 26.71 -22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.69 0.81 0.69 0.82 0.42 3.95%

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