[TSH] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 130.47%
YoY- 98.63%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 284,136 861,542 618,280 379,870 168,813 624,652 459,694 -27.41%
PBT 40,173 121,969 86,478 53,464 22,868 67,312 44,523 -6.61%
Tax -5,848 -12,137 -8,658 -5,420 -2,184 5,932 -6,209 -3.91%
NP 34,325 109,832 77,820 48,044 20,684 73,244 38,314 -7.06%
-
NP to SH 30,762 94,881 66,375 40,772 17,691 63,722 32,729 -4.04%
-
Tax Rate 14.56% 9.95% 10.01% 10.14% 9.55% -8.81% 13.95% -
Total Cost 249,811 751,710 540,460 331,826 148,129 551,408 421,380 -29.40%
-
Net Worth 665,078 523,275 387,810 536,414 369,116 452,395 409,884 38.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 25,606 - - - 18,349 - -
Div Payout % - 26.99% - - - 28.80% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 665,078 523,275 387,810 536,414 369,116 452,395 409,884 38.04%
NOSH 412,912 393,943 387,810 375,351 369,116 366,995 366,491 8.26%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.08% 12.75% 12.59% 12.65% 12.25% 11.73% 8.33% -
ROE 4.63% 18.13% 17.12% 7.60% 4.79% 14.09% 7.98% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 68.81 218.70 159.43 101.20 45.73 170.21 125.43 -32.96%
EPS 7.45 24.09 17.12 10.86 4.79 17.35 8.92 -11.30%
DPS 0.00 6.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.6107 1.3283 1.00 1.4291 1.00 1.2327 1.1184 27.50%
Adjusted Per Share Value based on latest NOSH - 375,234
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.56 62.35 44.74 27.49 12.22 45.21 33.27 -27.42%
EPS 2.23 6.87 4.80 2.95 1.28 4.61 2.37 -3.97%
DPS 0.00 1.85 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.4813 0.3787 0.2807 0.3882 0.2671 0.3274 0.2966 38.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.43 1.61 1.41 1.42 1.24 0.77 0.70 -
P/RPS 2.08 0.74 0.88 1.40 2.71 0.45 0.56 139.64%
P/EPS 19.19 6.68 8.24 13.07 25.87 4.43 7.84 81.52%
EY 5.21 14.96 12.14 7.65 3.87 22.55 12.76 -44.93%
DY 0.00 4.04 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.89 1.21 1.41 0.99 1.24 0.62 0.63 25.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 05/03/07 24/11/06 -
Price 1.60 1.63 1.55 1.16 1.35 0.81 0.70 -
P/RPS 2.33 0.75 0.97 1.15 2.95 0.48 0.56 158.46%
P/EPS 21.48 6.77 9.06 10.68 28.17 4.67 7.84 95.67%
EY 4.66 14.78 11.04 9.36 3.55 21.44 12.76 -48.87%
DY 0.00 3.99 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.99 1.23 1.55 0.81 1.35 0.66 0.63 35.12%

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