[TSH] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	855,694	662,217	696,366	945,028	618,280	459,694	416,589	12.73%
YoY %	29.22%	-4.90%	-26.31%	52.85%	34.50%	10.35%	-	-
Horiz. %	205.40%	158.96%	167.16%	226.85%	148.41%	110.35%	100.00%	-
PBT	132,307	62,741	62,132	111,903	86,478	44,523	41,336	21.38%
YoY %	110.88%	0.98%	-44.48%	29.40%	94.23%	7.71%	-	-
Horiz. %	320.08%	151.78%	150.31%	270.72%	209.21%	107.71%	100.00%	-
Tax	-27,114	-17,475	-5,719	-18,061	-8,658	-6,209	-7,787	23.10%
YoY %	-55.16%	-205.56%	68.34%	-108.60%	-39.44%	20.26%	-	-
Horiz. %	348.20%	224.41%	73.44%	231.94%	111.19%	79.74%	100.00%	-
NP	105,193	45,266	56,413	93,842	77,820	38,314	33,549	20.97%
YoY %	132.39%	-19.76%	-39.89%	20.59%	103.11%	14.20%	-	-
Horiz. %	313.55%	134.93%	168.15%	279.72%	231.96%	114.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,389	40,826	51,840	84,903	66,375	32,729	28,168	22.31%
YoY %	131.20%	-21.25%	-38.94%	27.91%	102.80%	16.19%	-	-
Horiz. %	335.09%	144.94%	184.04%	301.42%	235.64%	116.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.49%	27.85%	9.20%	16.14%	10.01%	13.95%	18.84%	-
YoY %	-26.43%	202.72%	-43.00%	61.24%	-28.24%	-25.96%	-	-
Horiz. %	108.76%	147.82%	48.83%	85.67%	53.13%	74.04%	100.00%	-
Total Cost	750,501	616,951	639,953	851,186	540,460	421,380	383,040	11.85%
YoY %	21.65%	-3.59%	-24.82%	57.49%	28.26%	10.01%	-	-
Horiz. %	195.93%	161.07%	167.07%	222.22%	141.10%	110.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	842,208	727,668	704,115	692,438	387,810	409,884	332,581	16.74%
YoY %	15.74%	3.35%	1.69%	78.55%	-5.39%	23.24%	-	-
Horiz. %	253.23%	218.79%	211.71%	208.20%	116.61%	123.24%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	842,208	727,668	704,115	692,438	387,810	409,884	332,581	16.74%
YoY %	15.74%	3.35%	1.69%	78.55%	-5.39%	23.24%	-	-
Horiz. %	253.23%	218.79%	211.71%	208.20%	116.61%	123.24%	100.00%	-
NOSH	409,674	409,538	409,155	412,952	387,810	366,491	329,289	3.70%
YoY %	0.03%	0.09%	-0.92%	6.48%	5.82%	11.30%	-	-
Horiz. %	124.41%	124.37%	124.25%	125.41%	117.77%	111.30%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	12.29%	6.84%	8.10%	9.93%	12.59%	8.33%	8.05%	-
YoY %	79.68%	-15.56%	-18.43%	-21.13%	51.14%	3.48%	-	-
Horiz. %	152.67%	84.97%	100.62%	123.35%	156.40%	103.48%	100.00%	-
ROE	11.21%	5.61%	7.36%	12.26%	17.12%	7.98%	8.47%	-
YoY %	99.82%	-23.78%	-39.97%	-28.39%	114.54%	-5.79%	-	-
Horiz. %	132.35%	66.23%	86.89%	144.75%	202.13%	94.21%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	208.87	161.70	170.20	228.85	159.43	125.43	126.51	8.71%
YoY %	29.17%	-4.99%	-25.63%	43.54%	27.11%	-0.85%	-	-
Horiz. %	165.10%	127.82%	134.53%	180.89%	126.02%	99.15%	100.00%	-
EPS	23.04	9.97	12.67	20.56	17.12	8.92	8.55	17.95%
YoY %	131.09%	-21.31%	-38.38%	20.09%	91.93%	4.33%	-	-
Horiz. %	269.47%	116.61%	148.19%	240.47%	200.23%	104.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0558	1.7768	1.7209	1.6768	1.00	1.1184	1.01	12.56%
YoY %	15.70%	3.25%	2.63%	67.68%	-10.59%	10.73%	-	-
Horiz. %	203.54%	175.92%	170.39%	166.02%	99.01%	110.73%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 412,818
RPS	61.93	47.92	50.40	68.39	44.74	33.27	30.15	12.74%
YoY %	29.24%	-4.92%	-26.31%	52.86%	34.48%	10.35%	-	-
Horiz. %	205.41%	158.94%	167.16%	226.83%	148.39%	110.35%	100.00%	-
EPS	6.83	2.95	3.75	6.14	4.80	2.37	2.04	22.29%
YoY %	131.53%	-21.33%	-38.93%	27.92%	102.53%	16.18%	-	-
Horiz. %	334.80%	144.61%	183.82%	300.98%	235.29%	116.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6095	0.5266	0.5096	0.5011	0.2807	0.2966	0.2407	16.73%
YoY %	15.74%	3.34%	1.70%	78.52%	-5.36%	23.22%	-	-
Horiz. %	253.22%	218.78%	211.72%	208.18%	116.62%	123.22%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.50	1.06	0.88	0.95	1.41	0.70	0.77	-
P/RPS	0.72	0.66	0.52	0.42	0.88	0.56	0.61	2.80%
YoY %	9.09%	26.92%	23.81%	-52.27%	57.14%	-8.20%	-	-
Horiz. %	118.03%	108.20%	85.25%	68.85%	144.26%	91.80%	100.00%	-
P/EPS	6.51	10.63	6.95	4.62	8.24	7.84	9.00	-5.25%
YoY %	-38.76%	52.95%	50.43%	-43.93%	5.10%	-12.89%	-	-
Horiz. %	72.33%	118.11%	77.22%	51.33%	91.56%	87.11%	100.00%	-
EY	15.36	9.40	14.40	21.64	12.14	12.76	11.11	5.54%
YoY %	63.40%	-34.72%	-33.46%	78.25%	-4.86%	14.85%	-	-
Horiz. %	138.25%	84.61%	129.61%	194.78%	109.27%	114.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.73	0.60	0.51	0.57	1.41	0.63	0.76	-0.66%
YoY %	21.67%	17.65%	-10.53%	-59.57%	123.81%	-17.11%	-	-
Horiz. %	96.05%	78.95%	67.11%	75.00%	185.53%	82.89%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	18/11/10	05/11/09	06/11/08	15/11/07	24/11/06	25/11/05	-
Price	1.80	1.29	0.86	0.66	1.55	0.70	0.75	-
P/RPS	0.86	0.80	0.51	0.29	0.97	0.56	0.59	6.47%
YoY %	7.50%	56.86%	75.86%	-70.10%	73.21%	-5.08%	-	-
Horiz. %	145.76%	135.59%	86.44%	49.15%	164.41%	94.92%	100.00%	-
P/EPS	7.81	12.94	6.79	3.21	9.06	7.84	8.77	-1.91%
YoY %	-39.64%	90.57%	111.53%	-64.57%	15.56%	-10.60%	-	-
Horiz. %	89.05%	147.55%	77.42%	36.60%	103.31%	89.40%	100.00%	-
EY	12.80	7.73	14.73	31.15	11.04	12.76	11.41	1.93%
YoY %	65.59%	-47.52%	-52.71%	182.16%	-13.48%	11.83%	-	-
Horiz. %	112.18%	67.75%	129.10%	273.01%	96.76%	111.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.88	0.73	0.50	0.39	1.55	0.63	0.74	2.92%
YoY %	20.55%	46.00%	28.21%	-74.84%	146.03%	-14.86%	-	-
Horiz. %	118.92%	98.65%	67.57%	52.70%	209.46%	85.14%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:30:00

ADX

5 Mins

BUY

2024-06-27 16:00:00

EMA 5

Hourly

SELL

2024-06-27 15:30:00

EMA 5

30 Mins

SELL

2024-06-27 15:00:00

EMA 5

10 Mins

SELL

2024-06-27 15:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

725

HLIND

HONG LEONG INDUSTRIES BHD

700

MPI

MALAYSIAN PACIFIC INDUSTRIES

683

PTRANS

PERAK TRANSIT BERHAD

680

YTLPOWR

YTL POWER INTERNATIONAL BHD

526

MYEG

MY E.G. SERVICES BHD

513

GENTING

GENTING BHD

483

THETA

THETA EDGE BERHAD

463

PBBANK

PUBLIC BANK BHD

432

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More