[TSH] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.32%
YoY- 73.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,188,290 1,104,665 976,865 861,542 783,238 696,841 644,623 50.17%
PBT 151,453 152,340 139,274 121,969 107,093 90,132 76,772 57.10%
Tax -25,599 -22,373 -15,801 -12,137 -3,422 -1,830 -430 1413.34%
NP 125,854 129,967 123,473 109,832 103,671 88,302 76,342 39.42%
-
NP to SH 113,410 114,409 107,952 94,881 88,407 75,006 65,456 44.11%
-
Tax Rate 16.90% 14.69% 11.35% 9.95% 3.20% 2.03% 0.56% -
Total Cost 1,062,436 974,698 853,392 751,710 679,567 608,539 568,281 51.58%
-
Net Worth 692,214 695,692 665,078 393,618 387,711 536,247 369,116 51.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 25,585 25,585 25,585 25,585 - - - -
Div Payout % 22.56% 22.36% 23.70% 26.97% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 692,214 695,692 665,078 393,618 387,711 536,247 369,116 51.89%
NOSH 412,818 413,118 412,912 393,618 387,711 375,234 369,116 7.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.59% 11.77% 12.64% 12.75% 13.24% 12.67% 11.84% -
ROE 16.38% 16.45% 16.23% 24.10% 22.80% 13.99% 17.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 287.85 267.40 236.58 218.88 202.02 185.71 174.64 39.40%
EPS 27.47 27.69 26.14 24.10 22.80 19.99 17.73 33.78%
DPS 6.20 6.19 6.20 6.50 0.00 0.00 0.00 -
NAPS 1.6768 1.684 1.6107 1.00 1.00 1.4291 1.00 41.00%
Adjusted Per Share Value based on latest NOSH - 393,618
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 86.00 79.94 70.69 62.35 56.68 50.43 46.65 50.18%
EPS 8.21 8.28 7.81 6.87 6.40 5.43 4.74 44.08%
DPS 1.85 1.85 1.85 1.85 0.00 0.00 0.00 -
NAPS 0.501 0.5035 0.4813 0.2849 0.2806 0.3881 0.2671 51.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.95 1.43 1.43 1.61 1.41 1.42 1.24 -
P/RPS 0.33 0.53 0.60 0.74 0.70 0.76 0.71 -39.91%
P/EPS 3.46 5.16 5.47 6.68 6.18 7.10 6.99 -37.34%
EY 28.92 19.37 18.28 14.97 16.17 14.08 14.30 59.71%
DY 6.52 4.33 4.33 4.04 0.00 0.00 0.00 -
P/NAPS 0.57 0.85 0.89 1.61 1.41 0.99 1.24 -40.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 -
Price 0.66 1.16 1.60 1.63 1.55 1.16 1.35 -
P/RPS 0.23 0.43 0.68 0.74 0.77 0.62 0.77 -55.21%
P/EPS 2.40 4.19 6.12 6.76 6.80 5.80 7.61 -53.57%
EY 41.62 23.87 16.34 14.79 14.71 17.23 13.14 115.22%
DY 9.39 5.34 3.87 3.99 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.99 1.63 1.55 0.81 1.35 -56.20%

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