[TSH] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.44%
YoY- -11.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,245,986 759,740 615,362 555,756 446,760 356,952 244,576 31.14%
PBT 167,670 106,928 56,940 54,130 54,034 39,606 26,192 36.22%
Tax -31,312 -10,840 -9,126 -7,644 -10,690 -6,826 -832 82.96%
NP 136,358 96,088 47,814 46,486 43,344 32,780 25,360 32.32%
-
NP to SH 120,600 81,544 41,054 38,512 43,344 32,780 25,360 29.64%
-
Tax Rate 18.67% 10.14% 16.03% 14.12% 19.78% 17.23% 3.18% -
Total Cost 1,109,628 663,652 567,548 509,270 403,416 324,172 219,216 31.00%
-
Net Worth 695,515 536,414 378,895 321,499 195,516 238,721 209,410 22.12%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 695,515 536,414 378,895 321,499 195,516 238,721 209,410 22.12%
NOSH 413,013 375,351 378,895 303,301 97,758 88,743 88,733 29.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.94% 12.65% 7.77% 8.36% 9.70% 9.18% 10.37% -
ROE 17.34% 15.20% 10.84% 11.98% 22.17% 13.73% 12.11% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 301.68 202.41 162.41 183.24 457.01 402.23 275.63 1.51%
EPS 29.20 21.72 11.26 12.68 14.78 36.94 28.58 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.684 1.4291 1.00 1.06 2.00 2.69 2.36 -5.46%
Adjusted Per Share Value based on latest NOSH - 303,820
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 90.17 54.98 44.53 40.22 32.33 25.83 17.70 31.14%
EPS 8.73 5.90 2.97 2.79 3.14 2.37 1.84 29.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5033 0.3882 0.2742 0.2327 0.1415 0.1728 0.1515 22.13%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.43 1.42 0.63 0.83 0.79 0.38 0.34 -
P/RPS 0.47 0.70 0.39 0.45 0.17 0.09 0.12 25.52%
P/EPS 4.90 6.54 5.81 6.54 1.78 1.03 1.19 26.57%
EY 20.42 15.30 17.20 15.30 56.12 97.20 84.06 -20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.99 0.63 0.78 0.40 0.14 0.14 35.02%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 07/08/08 16/08/07 12/09/06 25/08/05 23/08/04 28/08/03 23/08/02 -
Price 1.16 1.16 0.69 0.87 0.83 0.41 0.39 -
P/RPS 0.38 0.57 0.42 0.47 0.18 0.10 0.14 18.08%
P/EPS 3.97 5.34 6.37 6.85 1.87 1.11 1.36 19.52%
EY 25.17 18.73 15.70 14.59 53.42 90.09 73.28 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.69 0.82 0.42 0.15 0.17 26.27%

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