[TSH] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 46.71%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 675,252 624,652 612,925 615,362 595,368 541,407 555,452 13.91%
PBT 91,472 67,312 59,364 56,940 44,936 49,361 55,114 40.22%
Tax -8,736 5,932 -8,278 -9,126 -10,908 -14,463 -10,382 -10.87%
NP 82,736 73,244 51,085 47,814 34,028 34,898 44,732 50.73%
-
NP to SH 70,764 63,722 43,638 41,054 27,984 28,772 37,557 52.60%
-
Tax Rate 9.55% -8.81% 13.94% 16.03% 24.27% 29.30% 18.84% -
Total Cost 592,516 551,408 561,840 567,548 561,340 506,509 510,720 10.42%
-
Net Worth 369,116 452,395 409,884 378,895 489,500 356,070 332,581 7.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 18,349 - - - - - -
Div Payout % - 28.80% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 369,116 452,395 409,884 378,895 489,500 356,070 332,581 7.20%
NOSH 369,116 366,995 366,491 378,895 445,000 329,634 329,289 7.91%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.25% 11.73% 8.33% 7.77% 5.72% 6.45% 8.05% -
ROE 19.17% 14.09% 10.65% 10.84% 5.72% 8.08% 11.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 182.94 170.21 167.24 162.41 133.79 164.24 168.68 5.56%
EPS 19.16 17.35 11.89 11.26 7.68 9.08 11.40 41.40%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2327 1.1184 1.00 1.10 1.0802 1.01 -0.66%
Adjusted Per Share Value based on latest NOSH - 378,603
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 48.87 45.21 44.36 44.53 43.09 39.18 40.20 13.91%
EPS 5.12 4.61 3.16 2.97 2.03 2.08 2.72 52.51%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2671 0.3274 0.2966 0.2742 0.3542 0.2577 0.2407 7.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.24 0.77 0.70 0.63 0.66 0.67 0.77 -
P/RPS 0.68 0.45 0.42 0.39 0.49 0.41 0.46 29.79%
P/EPS 6.47 4.43 5.88 5.81 10.50 7.68 6.75 -2.78%
EY 15.46 22.55 17.01 17.20 9.53 13.03 14.81 2.90%
DY 0.00 6.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.62 0.63 0.63 0.60 0.62 0.76 38.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 05/03/07 24/11/06 12/09/06 01/06/06 24/02/06 25/11/05 -
Price 1.35 0.81 0.70 0.69 0.62 0.70 0.75 -
P/RPS 0.74 0.48 0.42 0.42 0.46 0.43 0.44 41.46%
P/EPS 7.04 4.67 5.88 6.37 9.86 8.02 6.58 4.61%
EY 14.20 21.44 17.01 15.70 10.14 12.47 15.21 -4.48%
DY 0.00 6.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.66 0.63 0.69 0.56 0.65 0.74 49.35%

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