[TSH] YoY 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- -9.82%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 203,669 322,035 238,410 152,013 138,711 113,550 111,647 10.52%
PBT 26,877 32,127 33,014 16,053 14,271 16,913 10,231 17.44%
Tax -1,999 -6,464 -3,238 -1,646 -3,965 -4,609 -1,055 11.22%
NP 24,878 25,663 29,776 14,407 10,306 12,304 9,176 18.06%
-
NP to SH 23,433 24,604 25,603 12,202 8,911 12,304 9,176 16.89%
-
Tax Rate 7.44% 20.12% 9.81% 10.25% 27.78% 27.25% 10.31% -
Total Cost 178,791 296,372 208,634 137,606 128,405 101,246 102,471 9.71%
-
Net Worth 703,767 692,214 387,711 409,387 332,817 196,236 243,181 19.35%
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 703,767 692,214 387,711 409,387 332,817 196,236 243,181 19.35%
NOSH 408,952 412,818 387,711 366,047 329,522 98,118 88,752 28.96%
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 12.21% 7.97% 12.49% 9.48% 7.43% 10.84% 8.22% -
ROE 3.33% 3.55% 6.60% 2.98% 2.68% 6.27% 3.77% -
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 49.80 78.01 61.49 41.53 42.09 115.73 125.80 -14.29%
EPS 5.73 5.96 6.60 3.33 2.70 4.04 10.34 -9.36%
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 2.00 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 14.74 23.31 17.25 11.00 10.04 8.22 8.08 10.52%
EPS 1.70 1.78 1.85 0.88 0.64 0.89 0.66 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.501 0.2806 0.2963 0.2409 0.142 0.176 19.35%
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 1.77 1.22 2.29 1.69 1.83 0.67 0.31 33.65%
P/EPS 15.36 15.94 21.35 21.00 28.47 6.22 3.77 26.35%
EY 6.51 6.27 4.68 4.76 3.51 16.08 26.51 -20.84%
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 0.39 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 1.73 0.85 2.52 1.69 1.78 0.72 0.36 29.87%
P/EPS 15.01 11.07 23.47 21.00 27.73 6.62 4.35 22.90%
EY 6.66 9.03 4.26 4.76 3.61 15.11 22.98 -18.63%
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 0.42 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