[TSH] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.99%
YoY- 40.33%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 446,760 424,964 402,504 386,830 356,952 304,400 272,925 38.93%
PBT 54,034 48,172 49,471 40,045 39,606 39,152 30,174 47.51%
Tax -10,690 -8,900 -10,787 -5,957 -6,826 -4,540 -4,304 83.50%
NP 43,344 39,272 38,684 34,088 32,780 34,612 25,870 41.11%
-
NP to SH 43,344 39,272 38,684 34,088 32,780 34,612 25,870 41.11%
-
Tax Rate 19.78% 18.48% 21.80% 14.88% 17.23% 11.60% 14.26% -
Total Cost 403,416 385,692 363,820 352,742 324,172 269,788 247,055 38.70%
-
Net Worth 195,516 257,649 230,999 243,072 238,721 230,693 222,647 -8.30%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 4,435 -
Div Payout % - - - - - - 17.14% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 195,516 257,649 230,999 243,072 238,721 230,693 222,647 -8.30%
NOSH 97,758 97,594 90,944 88,712 88,743 88,728 88,704 6.70%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.70% 9.24% 9.61% 8.81% 9.18% 11.37% 9.48% -
ROE 22.17% 15.24% 16.75% 14.02% 13.73% 15.00% 11.62% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 457.01 435.44 442.58 436.05 402.23 343.07 307.68 30.21%
EPS 14.78 40.24 42.84 38.43 36.94 39.00 29.20 -36.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.00 2.64 2.54 2.74 2.69 2.60 2.51 -14.06%
Adjusted Per Share Value based on latest NOSH - 88,752
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.33 30.75 29.13 27.99 25.83 22.03 19.75 38.93%
EPS 3.14 2.84 2.80 2.47 2.37 2.50 1.87 41.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.1415 0.1865 0.1672 0.1759 0.1728 0.167 0.1611 -8.29%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 0.72 0.46 0.39 0.38 0.35 0.36 -
P/RPS 0.17 0.17 0.10 0.09 0.09 0.10 0.12 26.16%
P/EPS 1.78 1.79 1.08 1.01 1.03 0.90 1.23 27.96%
EY 56.12 55.89 92.47 98.53 97.20 111.45 81.01 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.89 -
P/NAPS 0.40 0.27 0.18 0.14 0.14 0.13 0.14 101.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 26/02/04 20/11/03 28/08/03 29/05/03 27/02/03 -
Price 0.83 0.71 0.52 0.45 0.41 0.37 0.34 -
P/RPS 0.18 0.16 0.12 0.10 0.10 0.11 0.11 38.90%
P/EPS 1.87 1.76 1.22 1.17 1.11 0.95 1.17 36.73%
EY 53.42 56.68 81.80 85.39 90.09 105.43 85.78 -27.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.71 -
P/NAPS 0.42 0.27 0.20 0.16 0.15 0.14 0.14 108.14%

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