[TSH] YoY 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- -2.29%
YoY- -27.58%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 322,035 238,410 152,013 138,711 113,550 111,647 63,597 31.00%
PBT 32,127 33,014 16,053 14,271 16,913 10,231 8,278 25.33%
Tax -6,464 -3,238 -1,646 -3,965 -4,609 -1,055 -2,740 15.36%
NP 25,663 29,776 14,407 10,306 12,304 9,176 5,538 29.08%
-
NP to SH 24,604 25,603 12,202 8,911 12,304 9,176 5,538 28.18%
-
Tax Rate 20.12% 9.81% 10.25% 27.78% 27.25% 10.31% 33.10% -
Total Cost 296,372 208,634 137,606 128,405 101,246 102,471 58,059 31.18%
-
Net Worth 692,214 387,711 409,387 332,817 196,236 243,181 214,813 21.51%
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 692,214 387,711 409,387 332,817 196,236 243,181 214,813 21.51%
NOSH 412,818 387,711 366,047 329,522 98,118 88,752 88,766 29.16%
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 7.97% 12.49% 9.48% 7.43% 10.84% 8.22% 8.71% -
ROE 3.55% 6.60% 2.98% 2.68% 6.27% 3.77% 2.58% -
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 78.01 61.49 41.53 42.09 115.73 125.80 71.65 1.42%
EPS 5.96 6.60 3.33 2.70 4.04 10.34 6.24 -0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6768 1.00 1.1184 1.01 2.00 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 23.31 17.25 11.00 10.04 8.22 8.08 4.60 31.02%
EPS 1.78 1.85 0.88 0.64 0.89 0.66 0.40 28.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.501 0.2806 0.2963 0.2409 0.142 0.176 0.1555 21.50%
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 1.22 2.29 1.69 1.83 0.67 0.31 0.47 17.21%
P/EPS 15.94 21.35 21.00 28.47 6.22 3.77 5.45 19.56%
EY 6.27 4.68 4.76 3.51 16.08 26.51 18.35 -16.37%
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 0.39 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 0.85 2.52 1.69 1.78 0.72 0.36 0.50 9.23%
P/EPS 11.07 23.47 21.00 27.73 6.62 4.35 5.77 11.45%
EY 9.03 4.26 4.76 3.61 15.11 22.98 17.33 -10.28%
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 0.42 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