[TSH] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 62.8%
YoY- 102.8%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 662,217 696,366 945,028 618,280 459,694 416,589 336,930 11.91%
PBT 62,741 62,132 111,903 86,478 44,523 41,336 43,930 6.11%
Tax -17,475 -5,719 -18,061 -8,658 -6,209 -7,787 -9,954 9.82%
NP 45,266 56,413 93,842 77,820 38,314 33,549 33,976 4.89%
-
NP to SH 40,826 51,840 84,903 66,375 32,729 28,168 33,976 3.10%
-
Tax Rate 27.85% 9.20% 16.14% 10.01% 13.95% 18.84% 22.66% -
Total Cost 616,951 639,953 851,186 540,460 421,380 383,040 302,954 12.57%
-
Net Worth 727,668 704,115 692,438 387,810 409,884 332,581 275,772 17.54%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 727,668 704,115 692,438 387,810 409,884 332,581 275,772 17.54%
NOSH 409,538 409,155 412,952 387,810 366,491 329,289 98,139 26.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.84% 8.10% 9.93% 12.59% 8.33% 8.05% 10.08% -
ROE 5.61% 7.36% 12.26% 17.12% 7.98% 8.47% 12.32% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 161.70 170.20 228.85 159.43 125.43 126.51 343.32 -11.78%
EPS 9.97 12.67 20.56 17.12 8.92 8.55 34.62 -18.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7768 1.7209 1.6768 1.00 1.1184 1.01 2.81 -7.35%
Adjusted Per Share Value based on latest NOSH - 387,711
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 47.92 50.40 68.39 44.74 33.27 30.15 24.38 11.91%
EPS 2.95 3.75 6.14 4.80 2.37 2.04 2.46 3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5266 0.5096 0.5011 0.2807 0.2966 0.2407 0.1996 17.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.06 0.88 0.95 1.41 0.70 0.77 0.78 -
P/RPS 0.66 0.52 0.42 0.88 0.56 0.61 0.23 19.19%
P/EPS 10.63 6.95 4.62 8.24 7.84 9.00 2.25 29.52%
EY 9.40 14.40 21.64 12.14 12.76 11.11 44.38 -22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.57 1.41 0.63 0.76 0.28 13.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 05/11/09 06/11/08 15/11/07 24/11/06 25/11/05 29/11/04 -
Price 1.29 0.86 0.66 1.55 0.70 0.75 0.83 -
P/RPS 0.80 0.51 0.29 0.97 0.56 0.59 0.24 22.20%
P/EPS 12.94 6.79 3.21 9.06 7.84 8.77 2.40 32.40%
EY 7.73 14.73 31.15 11.04 12.76 11.41 41.71 -24.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.50 0.39 1.55 0.63 0.74 0.30 15.96%

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