[TSH] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -17.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Revenue 1,008,409 976,865 644,623 556,842 432,645 505,084 295,282 22.69%
PBT 51,503 139,274 76,772 46,054 51,726 85,552 33,620 7.36%
Tax -16,996 -15,801 -430 -15,054 -11,877 -10,861 -4,969 22.72%
NP 34,507 123,473 76,342 31,000 39,849 74,691 28,651 3.14%
-
NP to SH 34,945 107,952 65,456 25,631 39,849 74,691 28,651 3.36%
-
Tax Rate 33.00% 11.35% 0.56% 32.69% 22.96% 12.70% 14.78% -
Total Cost 973,902 853,392 568,281 525,842 392,796 430,393 266,631 24.07%
-
Net Worth 649,179 665,078 369,116 489,500 257,649 331,142 230,693 18.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Div 20,637 25,585 - - - - - -
Div Payout % 59.06% 23.70% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Net Worth 649,179 665,078 369,116 489,500 257,649 331,142 230,693 18.80%
NOSH 407,571 412,912 369,116 445,000 97,594 301,038 88,728 28.90%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
NP Margin 3.42% 12.64% 11.84% 5.57% 9.21% 14.79% 9.70% -
ROE 5.38% 16.23% 17.73% 5.24% 15.47% 22.56% 12.42% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
RPS 247.42 236.58 174.64 125.13 443.31 167.78 332.79 -4.81%
EPS 8.57 26.14 17.73 5.76 40.83 24.81 32.29 -19.81%
DPS 5.00 6.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5928 1.6107 1.00 1.10 2.64 1.10 2.60 -7.83%
Adjusted Per Share Value based on latest NOSH - 445,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
RPS 72.98 70.69 46.65 40.30 31.31 36.55 21.37 22.69%
EPS 2.53 7.81 4.74 1.85 2.88 5.41 2.07 3.39%
DPS 1.49 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.4813 0.2671 0.3542 0.1865 0.2396 0.167 18.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/04 31/03/05 31/03/03 -
Price 0.68 1.43 1.24 0.66 0.72 0.94 0.35 -
P/RPS 0.27 0.60 0.71 0.53 0.16 0.56 0.11 16.12%
P/EPS 7.93 5.47 6.99 11.46 1.76 3.79 1.08 39.37%
EY 12.61 18.28 14.30 8.73 56.71 26.39 92.26 -28.20%
DY 7.35 4.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.89 1.24 0.60 0.27 0.85 0.13 22.04%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 31/03/03 CAGR
Date 20/05/09 21/05/08 24/05/07 01/06/06 24/05/04 27/05/05 29/05/03 -
Price 0.87 1.60 1.35 0.62 0.71 0.89 0.37 -
P/RPS 0.35 0.68 0.77 0.50 0.16 0.53 0.11 21.25%
P/EPS 10.15 6.12 7.61 10.76 1.74 3.59 1.15 43.70%
EY 9.86 16.34 13.14 9.29 57.51 27.88 87.27 -30.44%
DY 5.75 3.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.99 1.35 0.56 0.27 0.81 0.14 25.58%

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