[TSH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -17.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 624,652 584,512 571,210 556,842 541,407 557,577 532,416 11.20%
PBT 65,138 52,548 50,766 46,054 49,369 80,459 83,101 -14.94%
Tax -973 -12,885 -15,204 -15,054 -14,463 -8,783 -9,427 -77.90%
NP 64,165 39,663 35,562 31,000 34,906 71,676 73,674 -8.77%
-
NP to SH 54,761 33,333 30,042 25,631 31,048 68,563 71,956 -16.60%
-
Tax Rate 1.49% 24.52% 29.95% 32.69% 29.30% 10.92% 11.34% -
Total Cost 560,487 544,849 535,648 525,842 506,501 485,901 458,742 14.24%
-
Net Worth 367,169 409,387 378,603 489,500 328,666 332,817 322,049 9.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 367,169 409,387 378,603 489,500 328,666 332,817 322,049 9.10%
NOSH 367,169 366,047 378,603 445,000 328,666 329,522 303,820 13.41%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.27% 6.79% 6.23% 5.57% 6.45% 12.85% 13.84% -
ROE 14.91% 8.14% 7.93% 5.24% 9.45% 20.60% 22.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 170.13 159.68 150.87 125.13 164.73 169.21 175.24 -1.94%
EPS 14.91 9.11 7.93 5.76 9.45 20.81 23.68 -26.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1184 1.00 1.10 1.00 1.01 1.06 -3.79%
Adjusted Per Share Value based on latest NOSH - 445,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.21 42.30 41.34 40.30 39.18 40.35 38.53 11.21%
EPS 3.96 2.41 2.17 1.85 2.25 4.96 5.21 -16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2657 0.2963 0.274 0.3542 0.2379 0.2409 0.2331 9.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.77 0.70 0.63 0.66 0.67 0.77 0.83 -
P/RPS 0.45 0.44 0.42 0.53 0.41 0.46 0.47 -2.84%
P/EPS 5.16 7.69 7.94 11.46 7.09 3.70 3.50 29.44%
EY 19.37 13.01 12.60 8.73 14.10 27.02 28.53 -22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.63 0.60 0.67 0.76 0.78 -0.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 24/11/06 12/09/06 01/06/06 24/02/06 25/11/05 25/08/05 -
Price 0.81 0.70 0.69 0.62 0.70 0.75 0.87 -
P/RPS 0.48 0.44 0.46 0.50 0.42 0.44 0.50 -2.67%
P/EPS 5.43 7.69 8.70 10.76 7.41 3.60 3.67 29.75%
EY 18.41 13.01 11.50 9.29 13.50 27.74 27.22 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.63 0.69 0.56 0.70 0.74 0.82 -0.81%

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