[TSH] QoQ 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- -2.29%
YoY- -27.58%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 158,839 148,842 124,818 138,711 144,471 133,407 140,988 8.29%
PBT 17,236 11,234 8,025 14,271 12,524 14,549 39,115 -42.18%
Tax -1,836 -2,727 -6,676 -3,965 -1,686 -2,136 -996 50.50%
NP 15,400 8,507 1,349 10,306 10,838 12,413 38,119 -45.44%
-
NP to SH 13,531 6,996 604 8,911 9,120 12,413 38,119 -49.96%
-
Tax Rate 10.65% 24.27% 83.19% 27.78% 13.46% 14.68% 2.55% -
Total Cost 143,439 140,335 123,469 128,405 133,633 120,994 102,869 24.88%
-
Net Worth 378,603 489,500 328,666 332,817 322,049 331,142 294,681 18.23%
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 378,603 489,500 328,666 332,817 322,049 331,142 294,681 18.23%
NOSH 378,603 445,000 328,666 329,522 303,820 301,038 98,227 146.43%
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 9.70% 5.72% 1.08% 7.43% 7.50% 9.30% 27.04% -
ROE 3.57% 1.43% 0.18% 2.68% 2.83% 3.75% 12.94% -
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 41.95 33.45 37.98 42.09 47.55 44.32 143.53 -56.05%
EPS 3.71 1.92 0.19 2.70 3.00 3.37 13.05 -56.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.00 1.01 1.06 1.10 3.00 -52.02%
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 11.50 10.77 9.03 10.04 10.46 9.65 10.20 8.34%
EPS 0.98 0.51 0.04 0.64 0.66 0.90 2.76 -49.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.274 0.3542 0.2379 0.2409 0.2331 0.2396 0.2133 18.22%
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 1.50 1.97 1.76 1.83 1.75 2.12 0.70 66.44%
P/EPS 17.63 41.98 364.58 28.47 27.65 22.80 2.58 261.36%
EY 5.67 2.38 0.27 3.51 3.62 4.39 38.81 -72.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.67 0.76 0.78 0.85 0.33 54.07%
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 1.64 1.85 1.84 1.78 1.83 2.01 0.64 87.58%
P/EPS 19.31 39.44 380.91 27.73 28.98 21.58 2.37 306.46%
EY 5.18 2.54 0.26 3.61 3.45 4.63 42.18 -75.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.70 0.74 0.82 0.81 0.31 70.72%

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