[TSH] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Revenue 182,604 284,136 168,813 148,842 106,241 133,407 76,100 15.69%
PBT 5,344 40,173 22,868 11,234 12,043 14,549 9,788 -9.58%
Tax -569 -5,848 -2,184 -2,727 -2,225 -2,136 -1,135 -10.86%
NP 4,775 34,325 20,684 8,507 9,818 12,413 8,653 -9.42%
-
NP to SH 5,706 30,762 17,691 6,996 9,818 12,413 8,653 -6.69%
-
Tax Rate 10.65% 14.56% 9.55% 24.27% 18.48% 14.68% 11.60% -
Total Cost 177,829 249,811 148,129 140,335 96,423 120,994 67,447 17.51%
-
Net Worth 649,179 665,078 369,116 489,500 257,649 331,142 230,693 18.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Net Worth 649,179 665,078 369,116 489,500 257,649 331,142 230,693 18.80%
NOSH 407,571 412,912 369,116 445,000 97,594 301,038 88,728 28.90%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
NP Margin 2.61% 12.08% 12.25% 5.72% 9.24% 9.30% 11.37% -
ROE 0.88% 4.63% 4.79% 1.43% 3.81% 3.75% 3.75% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
RPS 44.80 68.81 45.73 33.45 108.86 44.32 85.77 -10.25%
EPS 1.40 7.45 4.79 1.92 10.06 3.37 9.75 -27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5928 1.6107 1.00 1.10 2.64 1.10 2.60 -7.83%
Adjusted Per Share Value based on latest NOSH - 445,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
RPS 13.21 20.56 12.22 10.77 7.69 9.65 5.51 15.67%
EPS 0.41 2.23 1.28 0.51 0.71 0.90 0.63 -6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.4813 0.2671 0.3542 0.1865 0.2396 0.167 18.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/04 31/03/05 31/03/03 -
Price 0.68 1.43 1.24 0.66 0.72 0.94 0.35 -
P/RPS 1.52 2.08 2.71 1.97 0.66 2.12 0.41 24.38%
P/EPS 48.57 19.19 25.87 41.98 7.16 22.80 3.59 54.30%
EY 2.06 5.21 3.87 2.38 13.97 4.39 27.86 -35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.89 1.24 0.60 0.27 0.85 0.13 22.04%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Date 20/05/09 21/05/08 24/05/07 01/06/06 24/05/04 27/05/05 29/05/03 -
Price 0.87 1.60 1.35 0.62 0.71 0.89 0.37 -
P/RPS 1.94 2.33 2.95 1.85 0.65 2.01 0.43 28.51%
P/EPS 62.14 21.48 28.17 39.44 7.06 21.58 3.79 59.32%
EY 1.61 4.66 3.55 2.54 14.17 4.63 26.36 -37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.99 1.35 0.56 0.27 0.81 0.14 25.58%

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