[TSH] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.95%
YoY- 48.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 908,427 980,251 1,109,941 861,542 624,652 541,407 477,918 11.29%
PBT 105,325 85,923 82,273 121,969 67,312 49,361 83,045 4.03%
Tax -14,513 -5,889 -18,216 -12,137 5,932 -14,463 -10,950 4.80%
NP 90,812 80,034 64,057 109,832 73,244 34,898 72,095 3.91%
-
NP to SH 84,281 72,314 60,000 94,881 63,722 28,772 72,095 2.63%
-
Tax Rate 13.78% 6.85% 22.14% 9.95% -8.81% 29.30% 13.19% -
Total Cost 817,615 900,217 1,045,884 751,710 551,408 506,509 405,823 12.37%
-
Net Worth 751,857 728,038 658,570 523,275 452,395 356,070 107,053 38.36%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 24,581 - 20,612 25,606 18,349 - - -
Div Payout % 29.17% - 34.35% 26.99% 28.80% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 751,857 728,038 658,570 523,275 452,395 356,070 107,053 38.36%
NOSH 409,686 409,079 412,250 393,943 366,995 329,634 98,214 26.86%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.00% 8.16% 5.77% 12.75% 11.73% 6.45% 15.09% -
ROE 11.21% 9.93% 9.11% 18.13% 14.09% 8.08% 67.34% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 221.74 239.62 269.24 218.70 170.21 164.24 486.61 -12.27%
EPS 20.58 17.68 14.55 24.09 17.35 9.08 24.47 -2.84%
DPS 6.00 0.00 5.00 6.50 5.00 0.00 0.00 -
NAPS 1.8352 1.7797 1.5975 1.3283 1.2327 1.0802 1.09 9.06%
Adjusted Per Share Value based on latest NOSH - 393,618
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 65.74 70.94 80.33 62.35 45.21 39.18 34.59 11.29%
EPS 6.10 5.23 4.34 6.87 4.61 2.08 5.22 2.62%
DPS 1.78 0.00 1.49 1.85 1.33 0.00 0.00 -
NAPS 0.5441 0.5269 0.4766 0.3787 0.3274 0.2577 0.0775 38.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.41 0.99 0.68 1.61 0.77 0.67 1.00 -
P/RPS 0.64 0.41 0.25 0.74 0.45 0.41 0.21 20.39%
P/EPS 6.85 5.60 4.67 6.68 4.43 7.68 1.36 30.90%
EY 14.59 17.86 21.40 14.96 22.55 13.03 73.41 -23.59%
DY 4.26 0.00 7.35 4.04 6.49 0.00 0.00 -
P/NAPS 0.77 0.56 0.43 1.21 0.62 0.62 0.92 -2.92%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 25/02/09 15/02/08 05/03/07 24/02/06 25/02/05 -
Price 1.38 1.01 0.71 1.63 0.81 0.70 0.92 -
P/RPS 0.62 0.42 0.26 0.75 0.48 0.43 0.19 21.77%
P/EPS 6.71 5.71 4.88 6.77 4.67 8.02 1.25 32.30%
EY 14.91 17.50 20.50 14.78 21.44 12.47 79.79 -24.37%
DY 4.35 0.00 7.04 3.99 6.17 0.00 0.00 -
P/NAPS 0.75 0.57 0.44 1.23 0.66 0.65 0.84 -1.87%

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