[TSH] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 80.56%
YoY- 3547.68%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 283,885 164,913 243,262 164,958 124,818 140,988 112,381 16.68%
PBT 23,791 -29,630 35,491 20,615 8,025 39,115 19,437 3.42%
Tax -170 -155 -3,479 5,236 -6,676 -996 -6,319 -45.23%
NP 23,621 -29,785 32,012 25,851 1,349 38,119 13,118 10.28%
-
NP to SH 20,474 -24,903 28,506 22,032 604 38,119 13,118 7.69%
-
Tax Rate 0.71% - 9.80% -25.40% 83.19% 2.55% 32.51% -
Total Cost 260,264 194,698 211,250 139,107 123,469 102,869 99,263 17.41%
-
Net Worth 408,903 682,456 393,618 367,169 328,666 294,681 239,156 9.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 20,637 25,585 - - - - -
Div Payout % - 0.00% 89.75% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 408,903 682,456 393,618 367,169 328,666 294,681 239,156 9.34%
NOSH 408,903 412,759 393,618 367,169 328,666 98,227 90,934 28.44%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.32% -18.06% 13.16% 15.67% 1.08% 27.04% 11.67% -
ROE 5.01% -3.65% 7.24% 6.00% 0.18% 12.94% 5.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 69.43 39.95 61.80 44.93 37.98 143.53 123.58 -9.15%
EPS 5.01 -6.04 7.24 6.00 0.19 13.05 14.53 -16.24%
DPS 0.00 5.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6534 1.00 1.00 1.00 3.00 2.63 -14.87%
Adjusted Per Share Value based on latest NOSH - 367,169
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.54 11.93 17.60 11.94 9.03 10.20 8.13 16.68%
EPS 1.48 -1.80 2.06 1.59 0.04 2.76 0.95 7.66%
DPS 0.00 1.49 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.2959 0.4939 0.2849 0.2657 0.2379 0.2133 0.1731 9.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.99 0.68 1.61 0.77 0.67 1.00 0.46 -
P/RPS 1.43 1.70 2.61 1.71 1.76 0.70 0.37 25.24%
P/EPS 19.77 -11.27 22.23 12.83 364.58 2.58 3.19 35.49%
EY 5.06 -8.87 4.50 7.79 0.27 38.81 31.36 -26.19%
DY 0.00 7.35 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.41 1.61 0.77 0.67 0.33 0.17 34.09%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 15/02/08 05/03/07 24/02/06 25/02/05 26/02/04 -
Price 1.01 0.71 1.63 0.81 0.70 0.92 0.52 -
P/RPS 1.45 1.78 2.64 1.80 1.84 0.64 0.42 22.91%
P/EPS 20.17 -11.77 22.51 13.50 380.91 2.37 3.60 33.23%
EY 4.96 -8.50 4.44 7.41 0.26 42.18 27.74 -24.92%
DY 0.00 7.04 3.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.43 1.63 0.81 0.70 0.31 0.20 30.95%

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