[TSH] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.23%
YoY- 98.63%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,136,544 861,542 824,373 759,740 675,252 624,652 612,925 50.87%
PBT 160,692 121,969 115,304 106,928 91,472 67,312 59,364 94.11%
Tax -23,392 -12,137 -11,544 -10,840 -8,736 5,932 -8,278 99.75%
NP 137,300 109,832 103,760 96,088 82,736 73,244 51,085 93.19%
-
NP to SH 123,048 94,881 88,500 81,544 70,764 63,722 43,638 99.46%
-
Tax Rate 14.56% 9.95% 10.01% 10.14% 9.55% -8.81% 13.94% -
Total Cost 999,244 751,710 720,613 663,652 592,516 551,408 561,840 46.74%
-
Net Worth 665,078 523,275 387,810 536,414 369,116 452,395 409,884 38.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 25,606 - - - 18,349 - -
Div Payout % - 26.99% - - - 28.80% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 665,078 523,275 387,810 536,414 369,116 452,395 409,884 38.04%
NOSH 412,912 393,943 387,810 375,351 369,116 366,995 366,491 8.26%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.08% 12.75% 12.59% 12.65% 12.25% 11.73% 8.33% -
ROE 18.50% 18.13% 22.82% 15.20% 19.17% 14.09% 10.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 275.25 218.70 212.57 202.41 182.94 170.21 167.24 39.35%
EPS 29.80 24.09 22.83 21.72 19.16 17.35 11.89 84.40%
DPS 0.00 6.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.6107 1.3283 1.00 1.4291 1.00 1.2327 1.1184 27.50%
Adjusted Per Share Value based on latest NOSH - 375,234
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 82.25 62.35 59.66 54.98 48.87 45.21 44.36 50.86%
EPS 8.90 6.87 6.40 5.90 5.12 4.61 3.16 99.30%
DPS 0.00 1.85 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.4813 0.3787 0.2807 0.3882 0.2671 0.3274 0.2966 38.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.43 1.61 1.41 1.42 1.24 0.77 0.70 -
P/RPS 0.52 0.74 0.66 0.70 0.68 0.45 0.42 15.28%
P/EPS 4.80 6.68 6.18 6.54 6.47 4.43 5.88 -12.64%
EY 20.84 14.96 16.18 15.30 15.46 22.55 17.01 14.48%
DY 0.00 4.04 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.89 1.21 1.41 0.99 1.24 0.62 0.63 25.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 05/03/07 24/11/06 -
Price 1.60 1.63 1.55 1.16 1.35 0.81 0.70 -
P/RPS 0.58 0.75 0.73 0.57 0.74 0.48 0.42 23.98%
P/EPS 5.37 6.77 6.79 5.34 7.04 4.67 5.88 -5.86%
EY 18.63 14.78 14.72 18.73 14.20 21.44 17.01 6.24%
DY 0.00 3.99 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.99 1.23 1.55 0.81 1.35 0.66 0.63 35.12%

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