[TSH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 62.8%
YoY- 102.8%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 622,993 284,136 861,542 618,280 379,870 168,813 624,652 -0.17%
PBT 83,835 40,173 121,969 86,478 53,464 22,868 67,312 15.77%
Tax -15,656 -5,848 -12,137 -8,658 -5,420 -2,184 5,932 -
NP 68,179 34,325 109,832 77,820 48,044 20,684 73,244 -4.66%
-
NP to SH 60,300 30,762 94,881 66,375 40,772 17,691 63,722 -3.61%
-
Tax Rate 18.67% 14.56% 9.95% 10.01% 10.14% 9.55% -8.81% -
Total Cost 554,814 249,811 751,710 540,460 331,826 148,129 551,408 0.41%
-
Net Worth 695,515 665,078 523,275 387,810 536,414 369,116 452,395 33.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 25,606 - - - 18,349 -
Div Payout % - - 26.99% - - - 28.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 695,515 665,078 523,275 387,810 536,414 369,116 452,395 33.24%
NOSH 413,013 412,912 393,943 387,810 375,351 369,116 366,995 8.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.94% 12.08% 12.75% 12.59% 12.65% 12.25% 11.73% -
ROE 8.67% 4.63% 18.13% 17.12% 7.60% 4.79% 14.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 150.84 68.81 218.70 159.43 101.20 45.73 170.21 -7.74%
EPS 14.60 7.45 24.09 17.12 10.86 4.79 17.35 -10.87%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 5.00 -
NAPS 1.684 1.6107 1.3283 1.00 1.4291 1.00 1.2327 23.14%
Adjusted Per Share Value based on latest NOSH - 387,711
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.09 20.56 62.35 44.74 27.49 12.22 45.21 -0.17%
EPS 4.36 2.23 6.87 4.80 2.95 1.28 4.61 -3.65%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.33 -
NAPS 0.5033 0.4813 0.3787 0.2807 0.3882 0.2671 0.3274 33.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.43 1.61 1.41 1.42 1.24 0.77 -
P/RPS 0.95 2.08 0.74 0.88 1.40 2.71 0.45 64.64%
P/EPS 9.79 19.19 6.68 8.24 13.07 25.87 4.43 69.74%
EY 10.21 5.21 14.96 12.14 7.65 3.87 22.55 -41.06%
DY 0.00 0.00 4.04 0.00 0.00 0.00 6.49 -
P/NAPS 0.85 0.89 1.21 1.41 0.99 1.24 0.62 23.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 05/03/07 -
Price 1.16 1.60 1.63 1.55 1.16 1.35 0.81 -
P/RPS 0.77 2.33 0.75 0.97 1.15 2.95 0.48 37.07%
P/EPS 7.95 21.48 6.77 9.06 10.68 28.17 4.67 42.61%
EY 12.59 4.66 14.78 11.04 9.36 3.55 21.44 -29.89%
DY 0.00 0.00 3.99 0.00 0.00 0.00 6.17 -
P/NAPS 0.69 0.99 1.23 1.55 0.81 1.35 0.66 3.01%

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