[TSH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.87%
YoY- 165.22%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 946,102 789,327 1,188,290 783,238 584,512 557,577 449,311 13.20%
PBT 86,539 32,502 151,453 107,093 52,548 80,459 63,368 5.32%
Tax -17,645 -5,874 -25,599 -3,422 -12,885 -8,783 -16,273 1.35%
NP 68,894 26,628 125,854 103,671 39,663 71,676 47,095 6.54%
-
NP to SH 61,307 26,937 113,410 88,407 33,333 68,563 47,095 4.49%
-
Tax Rate 20.39% 18.07% 16.90% 3.20% 24.52% 10.92% 25.68% -
Total Cost 877,208 762,699 1,062,436 679,567 544,849 485,901 402,216 13.87%
-
Net Worth 728,368 703,767 692,214 387,711 409,387 332,817 196,236 24.41%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 20,637 25,585 - - - - -
Div Payout % - 76.62% 22.56% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 728,368 703,767 692,214 387,711 409,387 332,817 196,236 24.41%
NOSH 409,932 408,952 412,818 387,711 366,047 329,522 98,118 26.89%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.28% 3.37% 10.59% 13.24% 6.79% 12.85% 10.48% -
ROE 8.42% 3.83% 16.38% 22.80% 8.14% 20.60% 24.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 230.79 193.01 287.85 202.02 159.68 169.21 457.93 -10.78%
EPS 14.96 6.59 27.47 22.80 9.11 20.81 48.00 -17.65%
DPS 0.00 5.00 6.20 0.00 0.00 0.00 0.00 -
NAPS 1.7768 1.7209 1.6768 1.00 1.1184 1.01 2.00 -1.95%
Adjusted Per Share Value based on latest NOSH - 387,711
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 68.47 57.12 86.00 56.68 42.30 40.35 32.52 13.20%
EPS 4.44 1.95 8.21 6.40 2.41 4.96 3.41 4.49%
DPS 0.00 1.49 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.5271 0.5093 0.501 0.2806 0.2963 0.2409 0.142 24.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.06 0.88 0.95 1.41 0.70 0.77 0.78 -
P/RPS 0.46 0.46 0.33 0.70 0.44 0.46 0.17 18.03%
P/EPS 7.09 13.36 3.46 6.18 7.69 3.70 1.63 27.75%
EY 14.11 7.49 28.92 16.17 13.01 27.02 61.54 -21.75%
DY 0.00 5.68 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.57 1.41 0.63 0.76 0.39 7.44%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 05/11/09 06/11/08 15/11/07 24/11/06 25/11/05 29/11/04 -
Price 1.29 0.86 0.66 1.55 0.70 0.75 0.83 -
P/RPS 0.56 0.45 0.23 0.77 0.44 0.44 0.18 20.81%
P/EPS 8.63 13.06 2.40 6.80 7.69 3.60 1.73 30.69%
EY 11.59 7.66 41.62 14.71 13.01 27.74 57.83 -23.49%
DY 0.00 5.81 9.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.50 0.39 1.55 0.63 0.74 0.42 9.64%

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