[TSH] YoY Cumulative 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- 59.44%
YoY- 16.19%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 696,366 945,028 618,280 459,694 416,589 336,930 290,123 15.69%
PBT 62,132 111,903 86,478 44,523 41,336 43,930 30,034 12.86%
Tax -5,719 -18,061 -8,658 -6,209 -7,787 -9,954 -4,468 4.19%
NP 56,413 93,842 77,820 38,314 33,549 33,976 25,566 14.08%
-
NP to SH 51,840 84,903 66,375 32,729 28,168 33,976 25,566 12.49%
-
Tax Rate 9.20% 16.14% 10.01% 13.95% 18.84% 22.66% 14.88% -
Total Cost 639,953 851,186 540,460 421,380 383,040 302,954 264,557 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 7.36% 12.26% 17.12% 7.98% 8.47% 12.32% 10.52% -
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 170.20 228.85 159.43 125.43 126.51 343.32 327.04 -10.30%
EPS 12.67 20.56 17.12 8.92 8.55 34.62 28.82 -12.78%
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 50.40 68.39 44.74 33.27 30.15 24.38 21.00 15.69%
EPS 3.75 6.14 4.80 2.37 2.04 2.46 1.85 12.48%
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 0.52 0.42 0.88 0.56 0.61 0.23 0.12 27.65%
P/EPS 6.95 4.62 8.24 7.84 9.00 2.25 1.35 31.37%
EY 14.40 21.64 12.14 12.76 11.11 44.38 73.89 -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 0.51 0.29 0.97 0.56 0.59 0.24 0.14 24.01%
P/EPS 6.79 3.21 9.06 7.84 8.77 2.40 1.56 27.74%
EY 14.73 31.15 11.04 12.76 11.41 41.71 64.04 -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