[TSH] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -23.39%
YoY- -60.09%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 612,925 615,362 595,368 541,407 555,452 555,756 533,628 9.66%
PBT 59,364 56,940 44,936 49,361 55,114 54,130 58,196 1.33%
Tax -8,278 -9,126 -10,908 -14,463 -10,382 -7,644 -8,544 -2.08%
NP 51,085 47,814 34,028 34,898 44,732 46,486 49,652 1.91%
-
NP to SH 43,638 41,054 27,984 28,772 37,557 38,512 49,652 -8.24%
-
Tax Rate 13.94% 16.03% 24.27% 29.30% 18.84% 14.12% 14.68% -
Total Cost 561,840 567,548 561,340 506,509 510,720 509,270 483,976 10.44%
-
Net Worth 409,884 378,895 489,500 356,070 332,581 321,499 331,142 15.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 409,884 378,895 489,500 356,070 332,581 321,499 331,142 15.26%
NOSH 366,491 378,895 445,000 329,634 329,289 303,301 301,038 14.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.33% 7.77% 5.72% 6.45% 8.05% 8.36% 9.30% -
ROE 10.65% 10.84% 5.72% 8.08% 11.29% 11.98% 14.99% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 167.24 162.41 133.79 164.24 168.68 183.24 177.26 -3.80%
EPS 11.89 11.26 7.68 9.08 11.40 12.68 13.48 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1184 1.00 1.10 1.0802 1.01 1.06 1.10 1.11%
Adjusted Per Share Value based on latest NOSH - 328,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.36 44.53 43.09 39.18 40.20 40.22 38.62 9.66%
EPS 3.16 2.97 2.03 2.08 2.72 2.79 3.59 -8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2742 0.3542 0.2577 0.2407 0.2327 0.2396 15.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.70 0.63 0.66 0.67 0.77 0.83 0.94 -
P/RPS 0.42 0.39 0.49 0.41 0.46 0.45 0.53 -14.35%
P/EPS 5.88 5.81 10.50 7.68 6.75 6.54 5.70 2.09%
EY 17.01 17.20 9.53 13.03 14.81 15.30 17.55 -2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.60 0.62 0.76 0.78 0.85 -18.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 12/09/06 01/06/06 24/02/06 25/11/05 25/08/05 27/05/05 -
Price 0.70 0.69 0.62 0.70 0.75 0.87 0.89 -
P/RPS 0.42 0.42 0.46 0.43 0.44 0.47 0.50 -10.96%
P/EPS 5.88 6.37 9.86 8.02 6.58 6.85 5.40 5.83%
EY 17.01 15.70 10.14 12.47 15.21 14.59 18.53 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.56 0.65 0.74 0.82 0.81 -15.41%

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