[TSH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.3%
YoY- 16.19%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 759,740 675,252 624,652 612,925 615,362 595,368 541,407 25.41%
PBT 106,928 91,472 67,312 59,364 56,940 44,936 49,361 67.65%
Tax -10,840 -8,736 5,932 -8,278 -9,126 -10,908 -14,463 -17.53%
NP 96,088 82,736 73,244 51,085 47,814 34,028 34,898 96.81%
-
NP to SH 81,544 70,764 63,722 43,638 41,054 27,984 28,772 100.65%
-
Tax Rate 10.14% 9.55% -8.81% 13.94% 16.03% 24.27% 29.30% -
Total Cost 663,652 592,516 551,408 561,840 567,548 561,340 506,509 19.79%
-
Net Worth 536,414 369,116 452,395 409,884 378,895 489,500 356,070 31.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 18,349 - - - - -
Div Payout % - - 28.80% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 536,414 369,116 452,395 409,884 378,895 489,500 356,070 31.51%
NOSH 375,351 369,116 366,995 366,491 378,895 445,000 329,634 9.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.65% 12.25% 11.73% 8.33% 7.77% 5.72% 6.45% -
ROE 15.20% 19.17% 14.09% 10.65% 10.84% 5.72% 8.08% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 202.41 182.94 170.21 167.24 162.41 133.79 164.24 14.99%
EPS 21.72 19.16 17.35 11.89 11.26 7.68 9.08 79.14%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.4291 1.00 1.2327 1.1184 1.00 1.10 1.0802 20.57%
Adjusted Per Share Value based on latest NOSH - 366,047
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 54.98 48.87 45.21 44.36 44.53 43.09 39.18 25.41%
EPS 5.90 5.12 4.61 3.16 2.97 2.03 2.08 100.76%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.2671 0.3274 0.2966 0.2742 0.3542 0.2577 31.50%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.42 1.24 0.77 0.70 0.63 0.66 0.67 -
P/RPS 0.70 0.68 0.45 0.42 0.39 0.49 0.41 42.98%
P/EPS 6.54 6.47 4.43 5.88 5.81 10.50 7.68 -10.18%
EY 15.30 15.46 22.55 17.01 17.20 9.53 13.03 11.33%
DY 0.00 0.00 6.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 0.62 0.63 0.63 0.60 0.62 36.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 05/03/07 24/11/06 12/09/06 01/06/06 24/02/06 -
Price 1.16 1.35 0.81 0.70 0.69 0.62 0.70 -
P/RPS 0.57 0.74 0.48 0.42 0.42 0.46 0.43 20.73%
P/EPS 5.34 7.04 4.67 5.88 6.37 9.86 8.02 -23.80%
EY 18.73 14.20 21.44 17.01 15.70 10.14 12.47 31.25%
DY 0.00 0.00 6.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.35 0.66 0.63 0.69 0.56 0.65 15.84%

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