[TSH] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -54.72%
YoY- -56.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,109,941 861,542 624,652 541,407 477,918 402,504 272,925 26.31%
PBT 86,332 121,969 65,138 49,369 83,046 49,471 30,174 19.12%
Tax -22,275 -12,137 -973 -14,463 -10,950 -10,787 -4,304 31.48%
NP 64,057 109,832 64,165 34,906 72,096 38,684 25,870 16.29%
-
NP to SH 60,001 94,881 54,761 31,048 72,096 38,684 25,870 15.03%
-
Tax Rate 25.80% 9.95% 1.49% 29.30% 13.19% 21.80% 14.26% -
Total Cost 1,045,884 751,710 560,487 506,501 405,822 363,820 247,055 27.16%
-
Net Worth 682,456 393,618 367,169 328,666 294,681 239,156 222,701 20.49%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 20,637 25,585 - - - - - -
Div Payout % 34.40% 26.97% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 682,456 393,618 367,169 328,666 294,681 239,156 222,701 20.49%
NOSH 412,759 393,618 367,169 328,666 98,227 90,934 88,725 29.17%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.77% 12.75% 10.27% 6.45% 15.09% 9.61% 9.48% -
ROE 8.79% 24.10% 14.91% 9.45% 24.47% 16.18% 11.62% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 268.91 218.88 170.13 164.73 486.54 442.63 307.61 -2.21%
EPS 14.54 24.10 14.91 9.45 73.40 42.54 29.16 -10.94%
DPS 5.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6534 1.00 1.00 1.00 3.00 2.63 2.51 -6.71%
Adjusted Per Share Value based on latest NOSH - 328,666
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 80.33 62.35 45.21 39.18 34.59 29.13 19.75 26.31%
EPS 4.34 6.87 3.96 2.25 5.22 2.80 1.87 15.04%
DPS 1.49 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4939 0.2849 0.2657 0.2379 0.2133 0.1731 0.1612 20.49%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.68 1.61 0.77 0.67 1.00 0.46 0.36 -
P/RPS 0.25 0.74 0.45 0.41 0.21 0.10 0.12 12.99%
P/EPS 4.68 6.68 5.16 7.09 1.36 1.08 1.23 24.92%
EY 21.38 14.97 19.37 14.10 73.40 92.48 80.99 -19.89%
DY 7.35 4.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.61 0.77 0.67 0.33 0.17 0.14 19.59%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 15/02/08 05/03/07 24/02/06 25/02/05 26/02/04 27/02/03 -
Price 0.71 1.63 0.81 0.70 0.92 0.52 0.34 -
P/RPS 0.26 0.74 0.48 0.42 0.19 0.12 0.11 15.40%
P/EPS 4.88 6.76 5.43 7.41 1.25 1.22 1.17 26.84%
EY 20.47 14.79 18.41 13.50 79.78 81.81 85.76 -21.22%
DY 7.04 3.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.63 0.81 0.70 0.31 0.20 0.14 20.54%

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