[TSH] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.47%
YoY- 70.58%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 207,476 238,141 338,857 211,057 158,839 144,471 117,139 9.99%
PBT 17,697 29,911 43,662 30,596 17,236 12,524 14,975 2.82%
Tax -5,788 -3,151 -9,808 -3,236 -1,836 -1,686 -3,120 10.84%
NP 11,909 26,760 33,854 27,360 15,400 10,838 11,855 0.07%
-
NP to SH 11,328 22,701 29,538 23,081 13,531 9,120 11,855 -0.75%
-
Tax Rate 32.71% 10.53% 22.46% 10.58% 10.65% 13.46% 20.83% -
Total Cost 195,567 211,381 305,003 183,697 143,439 133,633 105,284 10.86%
-
Net Worth 738,282 693,014 695,692 536,247 378,603 322,049 195,482 24.77%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 738,282 693,014 695,692 536,247 378,603 322,049 195,482 24.77%
NOSH 408,953 409,027 413,118 375,234 378,603 303,820 97,741 26.92%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.74% 11.24% 9.99% 12.96% 9.70% 7.50% 10.12% -
ROE 1.53% 3.28% 4.25% 4.30% 3.57% 2.83% 6.06% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.73 58.22 82.02 56.25 41.95 47.55 119.85 -13.34%
EPS 2.77 5.55 7.15 6.15 3.71 3.00 4.04 -6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8053 1.6943 1.684 1.4291 1.00 1.06 2.00 -1.69%
Adjusted Per Share Value based on latest NOSH - 375,234
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.01 17.23 24.52 15.27 11.50 10.46 8.48 9.97%
EPS 0.82 1.64 2.14 1.67 0.98 0.66 0.86 -0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.5015 0.5035 0.3881 0.274 0.2331 0.1415 24.77%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.92 0.85 1.43 1.42 0.63 0.83 0.79 -
P/RPS 1.81 1.46 1.74 2.52 1.50 1.75 0.66 18.30%
P/EPS 33.21 15.32 20.00 23.09 17.63 27.65 6.51 31.18%
EY 3.01 6.53 5.00 4.33 5.67 3.62 15.35 -23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.85 0.99 0.63 0.78 0.40 4.13%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 06/08/09 07/08/08 16/08/07 12/09/06 25/08/05 23/08/04 -
Price 0.96 0.87 1.16 1.16 0.69 0.87 0.83 -
P/RPS 1.89 1.49 1.41 2.06 1.64 1.83 0.69 18.27%
P/EPS 34.66 15.68 16.22 18.86 19.31 28.98 6.84 31.04%
EY 2.89 6.38 6.16 5.30 5.18 3.45 14.61 -23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.69 0.81 0.69 0.82 0.42 3.95%

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