[TSH] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 46.28%
YoY- -17.09%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 945,028 618,280 459,694 416,589 336,930 290,123 185,885 31.09%
PBT 111,903 86,478 44,523 41,336 43,930 30,034 21,374 31.73%
Tax -18,061 -8,658 -6,209 -7,787 -9,954 -4,468 -3,156 33.70%
NP 93,842 77,820 38,314 33,549 33,976 25,566 18,218 31.38%
-
NP to SH 84,903 66,375 32,729 28,168 33,976 25,566 18,218 29.21%
-
Tax Rate 16.14% 10.01% 13.95% 18.84% 22.66% 14.88% 14.77% -
Total Cost 851,186 540,460 421,380 383,040 302,954 264,557 167,667 31.06%
-
Net Worth 692,438 387,810 409,884 332,581 275,772 243,072 214,654 21.53%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 692,438 387,810 409,884 332,581 275,772 243,072 214,654 21.53%
NOSH 412,952 387,810 366,491 329,289 98,139 88,712 88,700 29.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.93% 12.59% 8.33% 8.05% 10.08% 8.81% 9.80% -
ROE 12.26% 17.12% 7.98% 8.47% 12.32% 10.52% 8.49% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 228.85 159.43 125.43 126.51 343.32 327.04 209.57 1.47%
EPS 20.56 17.12 8.92 8.55 34.62 28.82 20.54 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6768 1.00 1.1184 1.01 2.81 2.74 2.42 -5.92%
Adjusted Per Share Value based on latest NOSH - 329,522
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 68.39 44.74 33.27 30.15 24.38 21.00 13.45 31.10%
EPS 6.14 4.80 2.37 2.04 2.46 1.85 1.32 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5011 0.2807 0.2966 0.2407 0.1996 0.1759 0.1553 21.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.95 1.41 0.70 0.77 0.78 0.39 0.34 -
P/RPS 0.42 0.88 0.56 0.61 0.23 0.12 0.16 17.43%
P/EPS 4.62 8.24 7.84 9.00 2.25 1.35 1.66 18.58%
EY 21.64 12.14 12.76 11.11 44.38 73.89 60.41 -15.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.41 0.63 0.76 0.28 0.14 0.14 26.33%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 15/11/07 24/11/06 25/11/05 29/11/04 20/11/03 25/11/02 -
Price 0.66 1.55 0.70 0.75 0.83 0.45 0.36 -
P/RPS 0.29 0.97 0.56 0.59 0.24 0.14 0.17 9.30%
P/EPS 3.21 9.06 7.84 8.77 2.40 1.56 1.75 10.62%
EY 31.15 11.04 12.76 11.41 41.71 64.04 57.05 -9.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.55 0.63 0.74 0.30 0.16 0.15 17.24%

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