[TSH] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 96.02%
YoY- 47.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 582,546 447,952 492,697 622,993 379,870 307,681 277,878 13.12%
PBT 85,273 35,615 35,255 83,835 53,464 28,470 27,065 21.06%
Tax -18,130 -11,319 -3,720 -15,656 -5,420 -4,563 -3,822 29.60%
NP 67,143 24,296 31,535 68,179 48,044 23,907 23,243 19.33%
-
NP to SH 59,918 22,589 28,407 60,300 40,772 20,527 19,256 20.81%
-
Tax Rate 21.26% 31.78% 10.55% 18.67% 10.14% 16.03% 14.12% -
Total Cost 515,403 423,656 461,162 554,814 331,826 283,774 254,635 12.46%
-
Net Worth 826,138 738,766 693,515 695,515 536,414 378,895 321,499 17.02%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 826,138 738,766 693,515 695,515 536,414 378,895 321,499 17.02%
NOSH 410,116 409,221 409,322 413,013 375,351 378,895 303,301 5.15%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.53% 5.42% 6.40% 10.94% 12.65% 7.77% 8.36% -
ROE 7.25% 3.06% 4.10% 8.67% 7.60% 5.42% 5.99% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 142.04 109.46 120.37 150.84 101.20 81.20 91.62 7.57%
EPS 14.61 5.52 6.94 14.60 10.86 5.63 6.34 14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0144 1.8053 1.6943 1.684 1.4291 1.00 1.06 11.28%
Adjusted Per Share Value based on latest NOSH - 413,118
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 42.16 32.42 35.66 45.09 27.49 22.27 20.11 13.12%
EPS 4.34 1.63 2.06 4.36 2.95 1.49 1.39 20.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5979 0.5346 0.5019 0.5033 0.3882 0.2742 0.2327 17.02%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.59 0.92 0.85 1.43 1.42 0.63 0.83 -
P/RPS 1.12 0.84 0.71 0.95 1.40 0.78 0.91 3.51%
P/EPS 10.88 16.67 12.25 9.79 13.07 11.63 13.07 -3.00%
EY 9.19 6.00 8.16 10.21 7.65 8.60 7.65 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.51 0.50 0.85 0.99 0.63 0.78 0.21%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 26/08/10 06/08/09 07/08/08 16/08/07 12/09/06 25/08/05 -
Price 1.58 0.96 0.87 1.16 1.16 0.69 0.87 -
P/RPS 1.11 0.88 0.72 0.77 1.15 0.85 0.95 2.62%
P/EPS 10.81 17.39 12.54 7.95 10.68 12.74 13.70 -3.87%
EY 9.25 5.75 7.98 12.59 9.36 7.85 7.30 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.53 0.51 0.69 0.81 0.69 0.82 -0.82%

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