[TSH] QoQ 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- 30.47%
YoY- 70.58%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 284,136 243,262 238,410 211,057 168,813 164,958 152,013 51.68%
PBT 40,173 35,491 33,014 30,596 22,868 20,615 16,053 84.22%
Tax -5,848 -3,479 -3,238 -3,236 -2,184 5,236 -1,646 132.65%
NP 34,325 32,012 29,776 27,360 20,684 25,851 14,407 78.29%
-
NP to SH 30,762 28,506 25,603 23,081 17,691 22,032 12,202 85.13%
-
Tax Rate 14.56% 9.80% 9.81% 10.58% 9.55% -25.40% 10.25% -
Total Cost 249,811 211,250 208,634 183,697 148,129 139,107 137,606 48.76%
-
Net Worth 665,078 393,618 387,711 536,247 369,116 367,169 409,387 38.15%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 25,585 - - - - - -
Div Payout % - 89.75% - - - - - -
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 665,078 393,618 387,711 536,247 369,116 367,169 409,387 38.15%
NOSH 412,912 393,618 387,711 375,234 369,116 367,169 366,047 8.35%
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% 13.16% 12.49% 12.96% 12.25% 15.67% 9.48% -
ROE 4.63% 7.24% 6.60% 4.30% 4.79% 6.00% 2.98% -
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 61.80 61.49 56.25 45.73 44.93 41.53 39.97%
EPS 7.45 7.24 6.60 6.15 4.79 6.00 3.33 70.97%
DPS 0.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6107 1.00 1.00 1.4291 1.00 1.00 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 17.60 17.25 15.27 12.22 11.94 11.00 51.67%
EPS 2.23 2.06 1.85 1.67 1.28 1.59 0.88 85.76%
DPS 0.00 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4813 0.2849 0.2806 0.3881 0.2671 0.2657 0.2963 38.14%
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 2.61 2.29 2.52 2.71 1.71 1.69 14.83%
P/EPS 19.19 22.23 21.35 23.09 25.87 12.83 21.00 -5.82%
EY 5.21 4.50 4.68 4.33 3.87 7.79 4.76 6.20%
DY 0.00 4.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.61 1.41 0.99 1.24 0.77 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 2.64 2.52 2.06 2.95 1.80 1.69 23.84%
P/EPS 21.48 22.51 23.47 18.86 28.17 13.50 21.00 1.51%
EY 4.66 4.44 4.26 5.30 3.55 7.41 4.76 -1.40%
DY 0.00 3.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.63 1.55 0.81 1.35 0.81 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