[TSH] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 46.02%
YoY- 121.47%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 824,373 759,740 675,252 624,652 612,925 615,362 595,368 24.20%
PBT 115,304 106,928 91,472 67,312 59,364 56,940 44,936 87.32%
Tax -11,544 -10,840 -8,736 5,932 -8,278 -9,126 -10,908 3.84%
NP 103,760 96,088 82,736 73,244 51,085 47,814 34,028 110.13%
-
NP to SH 88,500 81,544 70,764 63,722 43,638 41,054 27,984 115.30%
-
Tax Rate 10.01% 10.14% 9.55% -8.81% 13.94% 16.03% 24.27% -
Total Cost 720,613 663,652 592,516 551,408 561,840 567,548 561,340 18.10%
-
Net Worth 387,810 536,414 369,116 452,395 409,884 378,895 489,500 -14.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 18,349 - - - -
Div Payout % - - - 28.80% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 387,810 536,414 369,116 452,395 409,884 378,895 489,500 -14.36%
NOSH 387,810 375,351 369,116 366,995 366,491 378,895 445,000 -8.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.59% 12.65% 12.25% 11.73% 8.33% 7.77% 5.72% -
ROE 22.82% 15.20% 19.17% 14.09% 10.65% 10.84% 5.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 212.57 202.41 182.94 170.21 167.24 162.41 133.79 36.12%
EPS 22.83 21.72 19.16 17.35 11.89 11.26 7.68 106.60%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.00 1.4291 1.00 1.2327 1.1184 1.00 1.10 -6.15%
Adjusted Per Share Value based on latest NOSH - 367,169
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.66 54.98 48.87 45.21 44.36 44.53 43.09 24.19%
EPS 6.40 5.90 5.12 4.61 3.16 2.97 2.03 114.85%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 0.2807 0.3882 0.2671 0.3274 0.2966 0.2742 0.3542 -14.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.41 1.42 1.24 0.77 0.70 0.63 0.66 -
P/RPS 0.66 0.70 0.68 0.45 0.42 0.39 0.49 21.94%
P/EPS 6.18 6.54 6.47 4.43 5.88 5.81 10.50 -29.74%
EY 16.18 15.30 15.46 22.55 17.01 17.20 9.53 42.27%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
P/NAPS 1.41 0.99 1.24 0.62 0.63 0.63 0.60 76.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 24/05/07 05/03/07 24/11/06 12/09/06 01/06/06 -
Price 1.55 1.16 1.35 0.81 0.70 0.69 0.62 -
P/RPS 0.73 0.57 0.74 0.48 0.42 0.42 0.46 36.01%
P/EPS 6.79 5.34 7.04 4.67 5.88 6.37 9.86 -22.00%
EY 14.72 18.73 14.20 21.44 17.01 15.70 10.14 28.17%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 1.55 0.81 1.35 0.66 0.63 0.69 0.56 97.01%

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