[TSH] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.48%
YoY- -17.09%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,260,037 824,373 612,925 555,452 449,240 386,830 247,846 31.09%
PBT 149,204 115,304 59,364 55,114 58,573 40,045 28,498 31.74%
Tax -24,081 -11,544 -8,278 -10,382 -13,272 -5,957 -4,208 33.70%
NP 125,122 103,760 51,085 44,732 45,301 34,088 24,290 31.38%
-
NP to SH 113,204 88,500 43,638 37,557 45,301 34,088 24,290 29.21%
-
Tax Rate 16.14% 10.01% 13.94% 18.84% 22.66% 14.88% 14.77% -
Total Cost 1,134,914 720,613 561,840 510,720 403,938 352,742 223,556 31.06%
-
Net Worth 692,438 387,810 409,884 332,581 275,772 243,072 214,654 21.53%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 692,438 387,810 409,884 332,581 275,772 243,072 214,654 21.53%
NOSH 412,952 387,810 366,491 329,289 98,139 88,712 88,700 29.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.93% 12.59% 8.33% 8.05% 10.08% 8.81% 9.80% -
ROE 16.35% 22.82% 10.65% 11.29% 16.43% 14.02% 11.32% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 305.13 212.57 167.24 168.68 457.76 436.05 279.42 1.47%
EPS 27.41 22.83 11.89 11.40 46.16 38.43 27.39 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6768 1.00 1.1184 1.01 2.81 2.74 2.42 -5.92%
Adjusted Per Share Value based on latest NOSH - 329,522
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 91.19 59.66 44.36 40.20 32.51 27.99 17.94 31.09%
EPS 8.19 6.40 3.16 2.72 3.28 2.47 1.76 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5011 0.2807 0.2966 0.2407 0.1996 0.1759 0.1553 21.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.95 1.41 0.70 0.77 0.78 0.39 0.34 -
P/RPS 0.31 0.66 0.42 0.46 0.17 0.09 0.12 17.12%
P/EPS 3.47 6.18 5.88 6.75 1.69 1.01 1.24 18.69%
EY 28.86 16.18 17.01 14.81 59.18 98.53 80.54 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.41 0.63 0.76 0.28 0.14 0.14 26.33%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 15/11/07 24/11/06 25/11/05 29/11/04 20/11/03 25/11/02 -
Price 0.66 1.55 0.70 0.75 0.83 0.45 0.36 -
P/RPS 0.22 0.73 0.42 0.44 0.18 0.10 0.13 9.15%
P/EPS 2.41 6.79 5.88 6.58 1.80 1.17 1.31 10.68%
EY 41.54 14.72 17.01 15.21 55.61 85.39 76.07 -9.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.55 0.63 0.74 0.30 0.16 0.15 17.24%

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