[TSH] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.95%
YoY- 48.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 945,028 622,993 284,136 861,542 618,280 379,870 168,813 214.28%
PBT 111,903 83,835 40,173 121,969 86,478 53,464 22,868 187.39%
Tax -18,061 -15,656 -5,848 -12,137 -8,658 -5,420 -2,184 307.36%
NP 93,842 68,179 34,325 109,832 77,820 48,044 20,684 173.30%
-
NP to SH 84,903 60,300 30,762 94,881 66,375 40,772 17,691 183.70%
-
Tax Rate 16.14% 18.67% 14.56% 9.95% 10.01% 10.14% 9.55% -
Total Cost 851,186 554,814 249,811 751,710 540,460 331,826 148,129 219.79%
-
Net Worth 692,438 695,515 665,078 523,275 387,810 536,414 369,116 51.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 25,606 - - - -
Div Payout % - - - 26.99% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 692,438 695,515 665,078 523,275 387,810 536,414 369,116 51.93%
NOSH 412,952 413,013 412,912 393,943 387,810 375,351 369,116 7.74%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.93% 10.94% 12.08% 12.75% 12.59% 12.65% 12.25% -
ROE 12.26% 8.67% 4.63% 18.13% 17.12% 7.60% 4.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 228.85 150.84 68.81 218.70 159.43 101.20 45.73 191.71%
EPS 20.56 14.60 7.45 24.09 17.12 10.86 4.79 163.41%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.6768 1.684 1.6107 1.3283 1.00 1.4291 1.00 41.00%
Adjusted Per Share Value based on latest NOSH - 393,618
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 68.39 45.09 20.56 62.35 44.74 27.49 12.22 214.23%
EPS 6.14 4.36 2.23 6.87 4.80 2.95 1.28 183.61%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.5011 0.5033 0.4813 0.3787 0.2807 0.3882 0.2671 51.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.95 1.43 1.43 1.61 1.41 1.42 1.24 -
P/RPS 0.42 0.95 2.08 0.74 0.88 1.40 2.71 -71.04%
P/EPS 4.62 9.79 19.19 6.68 8.24 13.07 25.87 -68.18%
EY 21.64 10.21 5.21 14.96 12.14 7.65 3.87 214.05%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.57 0.85 0.89 1.21 1.41 0.99 1.24 -40.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 -
Price 0.66 1.16 1.60 1.63 1.55 1.16 1.35 -
P/RPS 0.29 0.77 2.33 0.75 0.97 1.15 2.95 -78.60%
P/EPS 3.21 7.95 21.48 6.77 9.06 10.68 28.17 -76.40%
EY 31.15 12.59 4.66 14.78 11.04 9.36 3.55 323.74%
DY 0.00 0.00 0.00 3.99 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.99 1.23 1.55 0.81 1.35 -56.20%

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