[TSH] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.82%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 211,057 168,813 164,958 152,013 158,839 148,842 124,818 42.06%
PBT 30,596 22,868 20,615 16,053 17,236 11,234 8,025 144.64%
Tax -3,236 -2,184 5,236 -1,646 -1,836 -2,727 -6,676 -38.37%
NP 27,360 20,684 25,851 14,407 15,400 8,507 1,349 647.81%
-
NP to SH 23,081 17,691 22,032 12,202 13,531 6,996 604 1042.11%
-
Tax Rate 10.58% 9.55% -25.40% 10.25% 10.65% 24.27% 83.19% -
Total Cost 183,697 148,129 139,107 137,606 143,439 140,335 123,469 30.42%
-
Net Worth 536,247 369,116 367,169 409,387 378,603 489,500 328,666 38.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 536,247 369,116 367,169 409,387 378,603 489,500 328,666 38.71%
NOSH 375,234 369,116 367,169 366,047 378,603 445,000 328,666 9.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.96% 12.25% 15.67% 9.48% 9.70% 5.72% 1.08% -
ROE 4.30% 4.79% 6.00% 2.98% 3.57% 1.43% 0.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 56.25 45.73 44.93 41.53 41.95 33.45 37.98 30.02%
EPS 6.15 4.79 6.00 3.33 3.71 1.92 0.19 922.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4291 1.00 1.00 1.1184 1.00 1.10 1.00 26.95%
Adjusted Per Share Value based on latest NOSH - 366,047
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.27 12.22 11.94 11.00 11.50 10.77 9.03 42.07%
EPS 1.67 1.28 1.59 0.88 0.98 0.51 0.04 1111.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.2671 0.2657 0.2963 0.274 0.3542 0.2379 38.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.42 1.24 0.77 0.70 0.63 0.66 0.67 -
P/RPS 2.52 2.71 1.71 1.69 1.50 1.97 1.76 27.11%
P/EPS 23.09 25.87 12.83 21.00 17.63 41.98 364.58 -84.19%
EY 4.33 3.87 7.79 4.76 5.67 2.38 0.27 539.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 0.77 0.63 0.63 0.60 0.67 29.82%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 05/03/07 24/11/06 12/09/06 01/06/06 24/02/06 -
Price 1.16 1.35 0.81 0.70 0.69 0.62 0.70 -
P/RPS 2.06 2.95 1.80 1.69 1.64 1.85 1.84 7.84%
P/EPS 18.86 28.17 13.50 21.00 19.31 39.44 380.91 -86.59%
EY 5.30 3.55 7.41 4.76 5.18 2.54 0.26 650.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.35 0.81 0.63 0.69 0.56 0.70 10.24%

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