[TSH] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -5.29%
YoY- 29.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 424,964 402,504 386,830 356,952 304,400 272,925 247,846 43.20%
PBT 48,172 49,471 40,045 39,606 39,152 30,174 28,498 41.85%
Tax -8,900 -10,787 -5,957 -6,826 -4,540 -4,304 -4,208 64.69%
NP 39,272 38,684 34,088 32,780 34,612 25,870 24,290 37.71%
-
NP to SH 39,272 38,684 34,088 32,780 34,612 25,870 24,290 37.71%
-
Tax Rate 18.48% 21.80% 14.88% 17.23% 11.60% 14.26% 14.77% -
Total Cost 385,692 363,820 352,742 324,172 269,788 247,055 223,556 43.79%
-
Net Worth 257,649 230,999 243,072 238,721 230,693 222,647 214,654 12.93%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 4,435 - -
Div Payout % - - - - - 17.14% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 257,649 230,999 243,072 238,721 230,693 222,647 214,654 12.93%
NOSH 97,594 90,944 88,712 88,743 88,728 88,704 88,700 6.57%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.24% 9.61% 8.81% 9.18% 11.37% 9.48% 9.80% -
ROE 15.24% 16.75% 14.02% 13.73% 15.00% 11.62% 11.32% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 435.44 442.58 436.05 402.23 343.07 307.68 279.42 34.37%
EPS 40.24 42.84 38.43 36.94 39.00 29.20 27.39 29.20%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.64 2.54 2.74 2.69 2.60 2.51 2.42 5.96%
Adjusted Per Share Value based on latest NOSH - 88,738
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 30.75 29.13 27.99 25.83 22.03 19.75 17.94 43.17%
EPS 2.84 2.80 2.47 2.37 2.50 1.87 1.76 37.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1865 0.1672 0.1759 0.1728 0.167 0.1611 0.1553 12.96%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.72 0.46 0.39 0.38 0.35 0.36 0.34 -
P/RPS 0.17 0.10 0.09 0.09 0.10 0.12 0.12 26.11%
P/EPS 1.79 1.08 1.01 1.03 0.90 1.23 1.24 27.69%
EY 55.89 92.47 98.53 97.20 111.45 81.01 80.54 -21.60%
DY 0.00 0.00 0.00 0.00 0.00 13.89 0.00 -
P/NAPS 0.27 0.18 0.14 0.14 0.13 0.14 0.14 54.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 20/11/03 28/08/03 29/05/03 27/02/03 25/11/02 -
Price 0.71 0.52 0.45 0.41 0.37 0.34 0.36 -
P/RPS 0.16 0.12 0.10 0.10 0.11 0.11 0.13 14.83%
P/EPS 1.76 1.22 1.17 1.11 0.95 1.17 1.31 21.73%
EY 56.68 81.80 85.39 90.09 105.43 85.78 76.07 -17.79%
DY 0.00 0.00 0.00 0.00 0.00 14.71 0.00 -
P/NAPS 0.27 0.20 0.16 0.15 0.14 0.14 0.15 47.91%

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