[TSH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.87%
YoY- 165.22%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,104,665 976,865 861,542 783,238 696,841 644,623 624,652 46.28%
PBT 152,340 139,274 121,969 107,093 90,132 76,772 65,138 76.28%
Tax -22,373 -15,801 -12,137 -3,422 -1,830 -430 -973 710.15%
NP 129,967 123,473 109,832 103,671 88,302 76,342 64,165 60.15%
-
NP to SH 114,409 107,952 94,881 88,407 75,006 65,456 54,761 63.50%
-
Tax Rate 14.69% 11.35% 9.95% 3.20% 2.03% 0.56% 1.49% -
Total Cost 974,698 853,392 751,710 679,567 608,539 568,281 560,487 44.66%
-
Net Worth 695,692 665,078 393,618 387,711 536,247 369,116 367,169 53.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 25,585 25,585 25,585 - - - - -
Div Payout % 22.36% 23.70% 26.97% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 695,692 665,078 393,618 387,711 536,247 369,116 367,169 53.18%
NOSH 413,118 412,912 393,618 387,711 375,234 369,116 367,169 8.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.77% 12.64% 12.75% 13.24% 12.67% 11.84% 10.27% -
ROE 16.45% 16.23% 24.10% 22.80% 13.99% 17.73% 14.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 267.40 236.58 218.88 202.02 185.71 174.64 170.13 35.21%
EPS 27.69 26.14 24.10 22.80 19.99 17.73 14.91 51.14%
DPS 6.19 6.20 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.684 1.6107 1.00 1.00 1.4291 1.00 1.00 41.59%
Adjusted Per Share Value based on latest NOSH - 387,711
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.94 70.69 62.35 56.68 50.43 46.65 45.21 46.27%
EPS 8.28 7.81 6.87 6.40 5.43 4.74 3.96 63.58%
DPS 1.85 1.85 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.5035 0.4813 0.2849 0.2806 0.3881 0.2671 0.2657 53.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.43 1.61 1.41 1.42 1.24 0.77 -
P/RPS 0.53 0.60 0.74 0.70 0.76 0.71 0.45 11.53%
P/EPS 5.16 5.47 6.68 6.18 7.10 6.99 5.16 0.00%
EY 19.37 18.28 14.97 16.17 14.08 14.30 19.37 0.00%
DY 4.33 4.33 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 1.61 1.41 0.99 1.24 0.77 6.81%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 05/03/07 -
Price 1.16 1.60 1.63 1.55 1.16 1.35 0.81 -
P/RPS 0.43 0.68 0.74 0.77 0.62 0.77 0.48 -7.07%
P/EPS 4.19 6.12 6.76 6.80 5.80 7.61 5.43 -15.88%
EY 23.87 16.34 14.79 14.71 17.23 13.14 18.41 18.92%
DY 5.34 3.87 3.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.99 1.63 1.55 0.81 1.35 0.81 -10.14%

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