[TSH] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 6.5%
YoY- 39.1%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 386,830 356,952 304,400 272,925 247,846 244,576 214,972 47.88%
PBT 40,045 39,606 39,152 30,174 28,498 26,192 25,368 35.53%
Tax -5,957 -6,826 -4,540 -4,304 -4,208 -832 -1,880 115.58%
NP 34,088 32,780 34,612 25,870 24,290 25,360 23,488 28.15%
-
NP to SH 34,088 32,780 34,612 25,870 24,290 25,360 23,488 28.15%
-
Tax Rate 14.88% 17.23% 11.60% 14.26% 14.77% 3.18% 7.41% -
Total Cost 352,742 324,172 269,788 247,055 223,556 219,216 191,484 50.21%
-
Net Worth 243,072 238,721 230,693 222,647 214,654 209,410 206,673 11.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,435 - - - -
Div Payout % - - - 17.14% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 243,072 238,721 230,693 222,647 214,654 209,410 206,673 11.41%
NOSH 88,712 88,743 88,728 88,704 88,700 88,733 88,700 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.81% 9.18% 11.37% 9.48% 9.80% 10.37% 10.93% -
ROE 14.02% 13.73% 15.00% 11.62% 11.32% 12.11% 11.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 436.05 402.23 343.07 307.68 279.42 275.63 242.36 47.87%
EPS 38.43 36.94 39.00 29.20 27.39 28.58 26.48 28.15%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.74 2.69 2.60 2.51 2.42 2.36 2.33 11.40%
Adjusted Per Share Value based on latest NOSH - 88,725
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.99 25.83 22.03 19.75 17.94 17.70 15.56 47.85%
EPS 2.47 2.37 2.50 1.87 1.76 1.84 1.70 28.25%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.1759 0.1728 0.167 0.1611 0.1553 0.1515 0.1496 11.39%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.38 0.35 0.36 0.34 0.34 0.36 -
P/RPS 0.09 0.09 0.10 0.12 0.12 0.12 0.15 -28.84%
P/EPS 1.01 1.03 0.90 1.23 1.24 1.19 1.36 -17.97%
EY 98.53 97.20 111.45 81.01 80.54 84.06 73.56 21.49%
DY 0.00 0.00 0.00 13.89 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.13 0.14 0.14 0.14 0.15 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 29/05/03 27/02/03 25/11/02 23/08/02 28/05/02 -
Price 0.45 0.41 0.37 0.34 0.36 0.39 0.33 -
P/RPS 0.10 0.10 0.11 0.11 0.13 0.14 0.14 -20.07%
P/EPS 1.17 1.11 0.95 1.17 1.31 1.36 1.25 -4.30%
EY 85.39 90.09 105.43 85.78 76.07 73.28 80.24 4.23%
DY 0.00 0.00 0.00 14.71 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.14 0.14 0.15 0.17 0.14 9.30%

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