[TSH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.24%
YoY- 152.87%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 861,542 618,280 379,870 168,813 624,652 459,694 307,681 98.29%
PBT 121,969 86,478 53,464 22,868 67,312 44,523 28,470 163.08%
Tax -12,137 -8,658 -5,420 -2,184 5,932 -6,209 -4,563 91.63%
NP 109,832 77,820 48,044 20,684 73,244 38,314 23,907 175.58%
-
NP to SH 94,881 66,375 40,772 17,691 63,722 32,729 20,527 176.70%
-
Tax Rate 9.95% 10.01% 10.14% 9.55% -8.81% 13.95% 16.03% -
Total Cost 751,710 540,460 331,826 148,129 551,408 421,380 283,774 91.10%
-
Net Worth 523,275 387,810 536,414 369,116 452,395 409,884 378,895 23.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 25,606 - - - 18,349 - - -
Div Payout % 26.99% - - - 28.80% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 523,275 387,810 536,414 369,116 452,395 409,884 378,895 23.94%
NOSH 393,943 387,810 375,351 369,116 366,995 366,491 378,895 2.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.75% 12.59% 12.65% 12.25% 11.73% 8.33% 7.77% -
ROE 18.13% 17.12% 7.60% 4.79% 14.09% 7.98% 5.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 218.70 159.43 101.20 45.73 170.21 125.43 81.20 93.23%
EPS 24.09 17.12 10.86 4.79 17.35 8.92 5.63 162.86%
DPS 6.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.3283 1.00 1.4291 1.00 1.2327 1.1184 1.00 20.77%
Adjusted Per Share Value based on latest NOSH - 369,116
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.35 44.74 27.49 12.22 45.21 33.27 22.27 98.27%
EPS 6.87 4.80 2.95 1.28 4.61 2.37 1.49 176.25%
DPS 1.85 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.3787 0.2807 0.3882 0.2671 0.3274 0.2966 0.2742 23.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.61 1.41 1.42 1.24 0.77 0.70 0.63 -
P/RPS 0.74 0.88 1.40 2.71 0.45 0.56 0.78 -3.43%
P/EPS 6.68 8.24 13.07 25.87 4.43 7.84 11.63 -30.83%
EY 14.96 12.14 7.65 3.87 22.55 12.76 8.60 44.49%
DY 4.04 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 1.21 1.41 0.99 1.24 0.62 0.63 0.63 54.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 15/11/07 16/08/07 24/05/07 05/03/07 24/11/06 12/09/06 -
Price 1.63 1.55 1.16 1.35 0.81 0.70 0.69 -
P/RPS 0.75 0.97 1.15 2.95 0.48 0.56 0.85 -7.98%
P/EPS 6.77 9.06 10.68 28.17 4.67 7.84 12.74 -34.31%
EY 14.78 11.04 9.36 3.55 21.44 12.76 7.85 52.30%
DY 3.99 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 1.23 1.55 0.81 1.35 0.66 0.63 0.69 46.86%

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