[TSH] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 11.05%
YoY- 152.87%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Revenue 961,904 730,416 1,136,544 675,252 595,368 424,964 533,628 12.49%
PBT 71,672 21,376 160,692 91,472 44,936 48,172 58,196 4.25%
Tax -22,124 -2,276 -23,392 -8,736 -10,908 -8,900 -8,544 20.94%
NP 49,548 19,100 137,300 82,736 34,028 39,272 49,652 -0.04%
-
NP to SH 45,044 22,824 123,048 70,764 27,984 39,272 49,652 -1.92%
-
Tax Rate 30.87% 10.65% 14.56% 9.55% 24.27% 18.48% 14.68% -
Total Cost 912,356 711,316 999,244 592,516 561,340 385,692 483,976 13.51%
-
Net Worth 732,292 649,179 665,078 369,116 489,500 257,649 331,142 17.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Net Worth 732,292 649,179 665,078 369,116 489,500 257,649 331,142 17.19%
NOSH 409,490 407,571 412,912 369,116 445,000 97,594 301,038 6.34%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
NP Margin 5.15% 2.61% 12.08% 12.25% 5.72% 9.24% 9.30% -
ROE 6.15% 3.52% 18.50% 19.17% 5.72% 15.24% 14.99% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
RPS 234.90 179.21 275.25 182.94 133.79 435.44 177.26 5.78%
EPS 11.00 5.60 29.80 19.16 7.68 40.24 13.48 -3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7883 1.5928 1.6107 1.00 1.10 2.64 1.10 10.20%
Adjusted Per Share Value based on latest NOSH - 369,116
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
RPS 69.61 52.86 82.25 48.87 43.09 30.75 38.62 12.49%
EPS 3.26 1.65 8.90 5.12 2.03 2.84 3.59 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.4698 0.4813 0.2671 0.3542 0.1865 0.2396 17.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/04 31/03/05 -
Price 1.08 0.68 1.43 1.24 0.66 0.72 0.94 -
P/RPS 0.46 0.38 0.52 0.68 0.49 0.17 0.53 -2.79%
P/EPS 9.82 12.14 4.80 6.47 10.50 1.79 5.70 11.48%
EY 10.19 8.24 20.84 15.46 9.53 55.89 17.55 -10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.89 1.24 0.60 0.27 0.85 -6.72%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/04 31/03/05 CAGR
Date 19/05/10 20/05/09 21/05/08 24/05/07 01/06/06 24/05/04 27/05/05 -
Price 0.90 0.87 1.60 1.35 0.62 0.71 0.89 -
P/RPS 0.38 0.49 0.58 0.74 0.46 0.16 0.50 -5.33%
P/EPS 8.18 15.54 5.37 7.04 9.86 1.76 5.40 8.65%
EY 12.22 6.44 18.63 14.20 10.14 56.68 18.53 -7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.99 1.35 0.56 0.27 0.81 -9.19%

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