[TSH] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 19.53%
YoY- 155.38%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Revenue 966,171 1,008,409 976,865 644,623 556,842 432,645 505,084 13.84%
PBT 98,497 51,503 139,274 76,772 46,054 51,726 85,552 2.85%
Tax -10,851 -16,996 -15,801 -430 -15,054 -11,877 -10,861 -0.01%
NP 87,646 34,507 123,473 76,342 31,000 39,849 74,691 3.24%
-
NP to SH 77,869 34,945 107,952 65,456 25,631 39,849 74,691 0.83%
-
Tax Rate 11.02% 33.00% 11.35% 0.56% 32.69% 22.96% 12.70% -
Total Cost 878,525 973,902 853,392 568,281 525,842 392,796 430,393 15.33%
-
Net Worth 732,292 649,179 665,078 369,116 489,500 257,649 331,142 17.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Div - 20,637 25,585 - - - - -
Div Payout % - 59.06% 23.70% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Net Worth 732,292 649,179 665,078 369,116 489,500 257,649 331,142 17.19%
NOSH 409,490 407,571 412,912 369,116 445,000 97,594 301,038 6.34%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
NP Margin 9.07% 3.42% 12.64% 11.84% 5.57% 9.21% 14.79% -
ROE 10.63% 5.38% 16.23% 17.73% 5.24% 15.47% 22.56% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
RPS 235.94 247.42 236.58 174.64 125.13 443.31 167.78 7.05%
EPS 19.02 8.57 26.14 17.73 5.76 40.83 24.81 -5.17%
DPS 0.00 5.00 6.20 0.00 0.00 0.00 0.00 -
NAPS 1.7883 1.5928 1.6107 1.00 1.10 2.64 1.10 10.20%
Adjusted Per Share Value based on latest NOSH - 369,116
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
RPS 69.92 72.98 70.69 46.65 40.30 31.31 36.55 13.84%
EPS 5.64 2.53 7.81 4.74 1.85 2.88 5.41 0.83%
DPS 0.00 1.49 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.4698 0.4813 0.2671 0.3542 0.1865 0.2396 17.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/04 31/03/05 -
Price 1.08 0.68 1.43 1.24 0.66 0.72 0.94 -
P/RPS 0.46 0.27 0.60 0.71 0.53 0.16 0.56 -3.85%
P/EPS 5.68 7.93 5.47 6.99 11.46 1.76 3.79 8.42%
EY 17.61 12.61 18.28 14.30 8.73 56.71 26.39 -7.76%
DY 0.00 7.35 4.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.89 1.24 0.60 0.27 0.85 -6.72%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Date 19/05/10 20/05/09 21/05/08 24/05/07 01/06/06 24/05/04 27/05/05 -
Price 0.90 0.87 1.60 1.35 0.62 0.71 0.89 -
P/RPS 0.38 0.35 0.68 0.77 0.50 0.16 0.53 -6.43%
P/EPS 4.73 10.15 6.12 7.61 10.76 1.74 3.59 5.66%
EY 21.13 9.86 16.34 13.14 9.29 57.51 27.88 -5.39%
DY 0.00 5.75 3.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.99 1.35 0.56 0.27 0.81 -9.19%

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