[TSH] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.52%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 555,756 533,628 477,918 449,240 446,760 424,964 402,504 24.02%
PBT 54,130 58,196 83,045 58,573 54,034 48,172 49,471 6.18%
Tax -7,644 -8,544 -10,950 -13,272 -10,690 -8,900 -10,787 -20.53%
NP 46,486 49,652 72,095 45,301 43,344 39,272 38,684 13.04%
-
NP to SH 38,512 49,652 72,095 45,301 43,344 39,272 38,684 -0.29%
-
Tax Rate 14.12% 14.68% 13.19% 22.66% 19.78% 18.48% 21.80% -
Total Cost 509,270 483,976 405,823 403,938 403,416 385,692 363,820 25.15%
-
Net Worth 321,499 331,142 107,053 275,772 195,516 257,649 230,999 24.68%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 321,499 331,142 107,053 275,772 195,516 257,649 230,999 24.68%
NOSH 303,301 301,038 98,214 98,139 97,758 97,594 90,944 123.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.36% 9.30% 15.09% 10.08% 9.70% 9.24% 9.61% -
ROE 11.98% 14.99% 67.34% 16.43% 22.17% 15.24% 16.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 183.24 177.26 486.61 457.76 457.01 435.44 442.58 -44.47%
EPS 12.68 13.48 24.47 46.16 14.78 40.24 42.84 -55.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.10 1.09 2.81 2.00 2.64 2.54 -44.18%
Adjusted Per Share Value based on latest NOSH - 98,118
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.22 38.62 34.59 32.51 32.33 30.75 29.13 24.01%
EPS 2.79 3.59 5.22 3.28 3.14 2.84 2.80 -0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2327 0.2396 0.0775 0.1996 0.1415 0.1865 0.1672 24.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.83 0.94 1.00 0.78 0.79 0.72 0.46 -
P/RPS 0.45 0.53 0.21 0.17 0.17 0.17 0.10 172.81%
P/EPS 6.54 5.70 1.36 1.69 1.78 1.79 1.08 232.59%
EY 15.30 17.55 73.41 59.18 56.12 55.89 92.47 -69.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.92 0.28 0.40 0.27 0.18 166.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 24/05/04 26/02/04 -
Price 0.87 0.89 0.92 0.83 0.83 0.71 0.52 -
P/RPS 0.47 0.50 0.19 0.18 0.18 0.16 0.12 148.67%
P/EPS 6.85 5.40 1.25 1.80 1.87 1.76 1.22 216.23%
EY 14.59 18.53 79.79 55.61 53.42 56.68 81.80 -68.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.84 0.30 0.42 0.27 0.20 156.38%

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