[TSH] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 11.05%
YoY- 152.87%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 861,542 824,373 759,740 675,252 624,652 612,925 615,362 25.07%
PBT 121,969 115,304 106,928 91,472 67,312 59,364 56,940 65.94%
Tax -12,137 -11,544 -10,840 -8,736 5,932 -8,278 -9,126 20.87%
NP 109,832 103,760 96,088 82,736 73,244 51,085 47,814 73.82%
-
NP to SH 94,881 88,500 81,544 70,764 63,722 43,638 41,054 74.53%
-
Tax Rate 9.95% 10.01% 10.14% 9.55% -8.81% 13.94% 16.03% -
Total Cost 751,710 720,613 663,652 592,516 551,408 561,840 567,548 20.54%
-
Net Worth 523,275 387,810 536,414 369,116 452,395 409,884 378,895 23.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 25,606 - - - 18,349 - - -
Div Payout % 26.99% - - - 28.80% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 523,275 387,810 536,414 369,116 452,395 409,884 378,895 23.94%
NOSH 393,943 387,810 375,351 369,116 366,995 366,491 378,895 2.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.75% 12.59% 12.65% 12.25% 11.73% 8.33% 7.77% -
ROE 18.13% 22.82% 15.20% 19.17% 14.09% 10.65% 10.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 218.70 212.57 202.41 182.94 170.21 167.24 162.41 21.87%
EPS 24.09 22.83 21.72 19.16 17.35 11.89 11.26 65.80%
DPS 6.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.3283 1.00 1.4291 1.00 1.2327 1.1184 1.00 20.77%
Adjusted Per Share Value based on latest NOSH - 369,116
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.35 59.66 54.98 48.87 45.21 44.36 44.53 25.08%
EPS 6.87 6.40 5.90 5.12 4.61 3.16 2.97 74.63%
DPS 1.85 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.3787 0.2807 0.3882 0.2671 0.3274 0.2966 0.2742 23.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.61 1.41 1.42 1.24 0.77 0.70 0.63 -
P/RPS 0.74 0.66 0.70 0.68 0.45 0.42 0.39 53.08%
P/EPS 6.68 6.18 6.54 6.47 4.43 5.88 5.81 9.72%
EY 14.96 16.18 15.30 15.46 22.55 17.01 17.20 -8.85%
DY 4.04 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 1.21 1.41 0.99 1.24 0.62 0.63 0.63 54.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 15/11/07 16/08/07 24/05/07 05/03/07 24/11/06 12/09/06 -
Price 1.63 1.55 1.16 1.35 0.81 0.70 0.69 -
P/RPS 0.75 0.73 0.57 0.74 0.48 0.42 0.42 47.03%
P/EPS 6.77 6.79 5.34 7.04 4.67 5.88 6.37 4.13%
EY 14.78 14.72 18.73 14.20 21.44 17.01 15.70 -3.93%
DY 3.99 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 1.23 1.55 0.81 1.35 0.66 0.63 0.69 46.86%

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