[TSH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 46.28%
YoY- -17.09%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 307,681 148,842 541,407 416,589 277,878 133,407 477,918 -25.50%
PBT 28,470 11,234 49,361 41,336 27,065 14,549 83,045 -51.11%
Tax -4,563 -2,727 -14,463 -7,787 -3,822 -2,136 -10,950 -44.29%
NP 23,907 8,507 34,898 33,549 23,243 12,413 72,095 -52.18%
-
NP to SH 20,527 6,996 28,772 28,168 19,256 12,413 72,095 -56.82%
-
Tax Rate 16.03% 24.27% 29.30% 18.84% 14.12% 14.68% 13.19% -
Total Cost 283,774 140,335 506,509 383,040 254,635 120,994 405,823 -21.27%
-
Net Worth 378,895 489,500 356,070 332,581 321,499 331,142 107,053 132.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 378,895 489,500 356,070 332,581 321,499 331,142 107,053 132.78%
NOSH 378,895 445,000 329,634 329,289 303,301 301,038 98,214 146.58%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.77% 5.72% 6.45% 8.05% 8.36% 9.30% 15.09% -
ROE 5.42% 1.43% 8.08% 8.47% 5.99% 3.75% 67.34% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 81.20 33.45 164.24 126.51 91.62 44.32 486.61 -69.78%
EPS 5.63 1.92 9.08 8.55 6.34 3.37 24.47 -62.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.0802 1.01 1.06 1.10 1.09 -5.59%
Adjusted Per Share Value based on latest NOSH - 329,522
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.27 10.77 39.18 30.15 20.11 9.65 34.59 -25.49%
EPS 1.49 0.51 2.08 2.04 1.39 0.90 5.22 -56.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2742 0.3542 0.2577 0.2407 0.2327 0.2396 0.0775 132.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.66 0.67 0.77 0.83 0.94 1.00 -
P/RPS 0.78 1.97 0.41 0.61 0.91 2.12 0.21 140.41%
P/EPS 11.63 41.98 7.68 9.00 13.07 22.80 1.36 319.82%
EY 8.60 2.38 13.03 11.11 7.65 4.39 73.41 -76.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.62 0.76 0.78 0.85 0.92 -22.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 12/09/06 01/06/06 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 -
Price 0.69 0.62 0.70 0.75 0.87 0.89 0.92 -
P/RPS 0.85 1.85 0.43 0.59 0.95 2.01 0.19 172.25%
P/EPS 12.74 39.44 8.02 8.77 13.70 21.58 1.25 372.08%
EY 7.85 2.54 12.47 11.41 7.30 4.63 79.79 -78.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.65 0.74 0.82 0.81 0.84 -12.32%

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