[TSH] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 193.41%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 168,813 624,652 459,694 307,681 148,842 541,407 416,589 -45.26%
PBT 22,868 67,312 44,523 28,470 11,234 49,361 41,336 -32.63%
Tax -2,184 5,932 -6,209 -4,563 -2,727 -14,463 -7,787 -57.18%
NP 20,684 73,244 38,314 23,907 8,507 34,898 33,549 -27.58%
-
NP to SH 17,691 63,722 32,729 20,527 6,996 28,772 28,168 -26.68%
-
Tax Rate 9.55% -8.81% 13.95% 16.03% 24.27% 29.30% 18.84% -
Total Cost 148,129 551,408 421,380 283,774 140,335 506,509 383,040 -46.95%
-
Net Worth 369,116 452,395 409,884 378,895 489,500 356,070 332,581 7.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 18,349 - - - - - -
Div Payout % - 28.80% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 369,116 452,395 409,884 378,895 489,500 356,070 332,581 7.20%
NOSH 369,116 366,995 366,491 378,895 445,000 329,634 329,289 7.91%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.25% 11.73% 8.33% 7.77% 5.72% 6.45% 8.05% -
ROE 4.79% 14.09% 7.98% 5.42% 1.43% 8.08% 8.47% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.73 170.21 125.43 81.20 33.45 164.24 126.51 -49.28%
EPS 4.79 17.35 8.92 5.63 1.92 9.08 8.55 -32.06%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2327 1.1184 1.00 1.10 1.0802 1.01 -0.66%
Adjusted Per Share Value based on latest NOSH - 378,603
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.22 45.21 33.27 22.27 10.77 39.18 30.15 -45.26%
EPS 1.28 4.61 2.37 1.49 0.51 2.08 2.04 -26.72%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2671 0.3274 0.2966 0.2742 0.3542 0.2577 0.2407 7.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.24 0.77 0.70 0.63 0.66 0.67 0.77 -
P/RPS 2.71 0.45 0.56 0.78 1.97 0.41 0.61 170.49%
P/EPS 25.87 4.43 7.84 11.63 41.98 7.68 9.00 102.29%
EY 3.87 22.55 12.76 8.60 2.38 13.03 11.11 -50.52%
DY 0.00 6.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.62 0.63 0.63 0.60 0.62 0.76 38.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 05/03/07 24/11/06 12/09/06 01/06/06 24/02/06 25/11/05 -
Price 1.35 0.81 0.70 0.69 0.62 0.70 0.75 -
P/RPS 2.95 0.48 0.56 0.85 1.85 0.43 0.59 192.68%
P/EPS 28.17 4.67 7.84 12.74 39.44 8.02 8.77 117.85%
EY 3.55 21.44 12.76 7.85 2.54 12.47 11.41 -54.11%
DY 0.00 6.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.66 0.63 0.69 0.56 0.65 0.74 49.35%

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