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

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.72%
YoY- 45.58%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,188,290 783,238 584,512 557,577 449,311 377,163 232,125 31.24%
PBT 151,453 107,093 52,548 80,459 63,368 38,834 29,214 31.52%
Tax -25,599 -3,422 -12,885 -8,783 -16,273 -5,616 -4,106 35.62%
NP 125,854 103,671 39,663 71,676 47,095 33,218 25,108 30.78%
-
NP to SH 113,410 88,407 33,333 68,563 47,095 33,218 25,108 28.54%
-
Tax Rate 16.90% 3.20% 24.52% 10.92% 25.68% 14.46% 14.05% -
Total Cost 1,062,436 679,567 544,849 485,901 402,216 343,945 207,017 31.30%
-
Net Worth 692,214 387,711 409,387 332,817 196,236 243,181 214,813 21.51%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 25,585 - - - - - - -
Div Payout % 22.56% - - - - - - -
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 692,214 387,711 409,387 332,817 196,236 243,181 214,813 21.51%
NOSH 412,818 387,711 366,047 329,522 98,118 88,752 88,766 29.16%
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 10.59% 13.24% 6.79% 12.85% 10.48% 8.81% 10.82% -
ROE 16.38% 22.80% 8.14% 20.60% 24.00% 13.66% 11.69% -
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 287.85 202.02 159.68 169.21 457.93 424.96 261.50 1.61%
EPS 27.47 22.80 9.11 20.81 48.00 37.43 28.29 -0.48%
DPS 6.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6768 1.00 1.1184 1.01 2.00 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 86.00 56.68 42.30 40.35 32.52 27.30 16.80 31.24%
EPS 8.21 6.40 2.41 4.96 3.41 2.40 1.82 28.51%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.501 0.2806 0.2963 0.2409 0.142 0.176 0.1555 21.50%
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 0.33 0.70 0.44 0.46 0.17 0.09 0.13 16.77%
P/EPS 3.46 6.18 7.69 3.70 1.63 1.04 1.20 19.28%
EY 28.92 16.17 13.01 27.02 61.54 95.97 83.19 -16.13%
DY 6.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.41 0.63 0.76 0.39 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 0.23 0.77 0.44 0.44 0.18 0.11 0.14 8.61%
P/EPS 2.40 6.80 7.69 3.60 1.73 1.20 1.27 11.17%
EY 41.62 14.71 13.01 27.74 57.83 83.17 78.57 -10.03%
DY 9.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.55 0.63 0.74 0.42 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