[TSH] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.66%
YoY- 63.66%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,104,665 696,841 571,210 532,416 447,408 329,113 217,057 31.11%
PBT 152,340 90,132 50,766 83,101 56,686 36,881 25,359 34.79%
Tax -22,373 -1,830 -15,204 -9,427 -12,719 -7,301 -1,526 56.38%
NP 129,967 88,302 35,562 73,674 43,967 29,580 23,833 32.63%
-
NP to SH 114,409 75,006 30,042 71,956 43,967 29,580 23,833 29.85%
-
Tax Rate 14.69% 2.03% 29.95% 11.34% 22.44% 19.80% 6.02% -
Total Cost 974,698 608,539 535,648 458,742 403,441 299,533 193,224 30.92%
-
Net Worth 695,692 536,247 378,603 322,049 195,482 238,706 209,476 22.12%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 25,585 - - - - - - -
Div Payout % 22.36% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 695,692 536,247 378,603 322,049 195,482 238,706 209,476 22.12%
NOSH 413,118 375,234 378,603 303,820 97,741 88,738 88,761 29.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.77% 12.67% 6.23% 13.84% 9.83% 8.99% 10.98% -
ROE 16.45% 13.99% 7.93% 22.34% 22.49% 12.39% 11.38% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 267.40 185.71 150.87 175.24 457.75 370.88 244.54 1.49%
EPS 27.69 19.99 7.93 23.68 44.98 33.33 26.85 0.51%
DPS 6.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.684 1.4291 1.00 1.06 2.00 2.69 2.36 -5.46%
Adjusted Per Share Value based on latest NOSH - 303,820
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 79.94 50.43 41.34 38.53 32.38 23.82 15.71 31.11%
EPS 8.28 5.43 2.17 5.21 3.18 2.14 1.72 29.91%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5035 0.3881 0.274 0.2331 0.1415 0.1728 0.1516 22.12%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.43 1.42 0.63 0.83 0.79 0.38 0.34 -
P/RPS 0.53 0.76 0.42 0.47 0.17 0.10 0.14 24.81%
P/EPS 5.16 7.10 7.94 3.50 1.76 1.14 1.27 26.29%
EY 19.37 14.08 12.60 28.53 56.94 87.72 78.97 -20.86%
DY 4.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.99 0.63 0.78 0.40 0.14 0.14 35.02%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 07/08/08 16/08/07 12/09/06 25/08/05 23/08/04 28/08/03 23/08/02 -
Price 1.16 1.16 0.69 0.87 0.83 0.41 0.39 -
P/RPS 0.43 0.62 0.46 0.50 0.18 0.11 0.16 17.89%
P/EPS 4.19 5.80 8.70 3.67 1.85 1.23 1.45 19.32%
EY 23.87 17.23 11.50 27.22 54.20 81.30 68.85 -16.17%
DY 5.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.69 0.82 0.42 0.15 0.17 26.27%

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