[TSH] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.21%
YoY- -58.25%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 907,693 1,104,665 696,841 571,210 532,416 447,408 329,113 18.40%
PBT 37,752 152,340 90,132 50,766 83,101 56,686 36,881 0.38%
Tax -10,339 -22,373 -1,830 -15,204 -9,427 -12,719 -7,301 5.96%
NP 27,413 129,967 88,302 35,562 73,674 43,967 29,580 -1.25%
-
NP to SH 28,108 114,409 75,006 30,042 71,956 43,967 29,580 -0.84%
-
Tax Rate 27.39% 14.69% 2.03% 29.95% 11.34% 22.44% 19.80% -
Total Cost 880,280 974,698 608,539 535,648 458,742 403,441 299,533 19.66%
-
Net Worth 693,014 695,692 536,247 378,603 322,049 195,482 238,706 19.41%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 20,637 25,585 - - - - - -
Div Payout % 73.42% 22.36% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 693,014 695,692 536,247 378,603 322,049 195,482 238,706 19.41%
NOSH 409,027 413,118 375,234 378,603 303,820 97,741 88,738 28.97%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.02% 11.77% 12.67% 6.23% 13.84% 9.83% 8.99% -
ROE 4.06% 16.45% 13.99% 7.93% 22.34% 22.49% 12.39% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 221.92 267.40 185.71 150.87 175.24 457.75 370.88 -8.19%
EPS 6.87 27.69 19.99 7.93 23.68 44.98 33.33 -23.12%
DPS 5.00 6.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6943 1.684 1.4291 1.00 1.06 2.00 2.69 -7.40%
Adjusted Per Share Value based on latest NOSH - 378,603
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 65.69 79.94 50.43 41.34 38.53 32.38 23.82 18.40%
EPS 2.03 8.28 5.43 2.17 5.21 3.18 2.14 -0.87%
DPS 1.49 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5015 0.5035 0.3881 0.274 0.2331 0.1415 0.1728 19.41%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.85 1.43 1.42 0.63 0.83 0.79 0.38 -
P/RPS 0.38 0.53 0.76 0.42 0.47 0.17 0.10 24.89%
P/EPS 12.37 5.16 7.10 7.94 3.50 1.76 1.14 48.73%
EY 8.08 19.37 14.08 12.60 28.53 56.94 87.72 -32.77%
DY 5.88 4.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.85 0.99 0.63 0.78 0.40 0.14 23.61%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/09 07/08/08 16/08/07 12/09/06 25/08/05 23/08/04 28/08/03 -
Price 0.87 1.16 1.16 0.69 0.87 0.83 0.41 -
P/RPS 0.39 0.43 0.62 0.46 0.50 0.18 0.11 23.46%
P/EPS 12.66 4.19 5.80 8.70 3.67 1.85 1.23 47.43%
EY 7.90 23.87 17.23 11.50 27.22 54.20 81.30 -32.17%
DY 5.75 5.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.81 0.69 0.82 0.42 0.15 22.60%

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