[TSH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.48%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 449,240 446,760 424,964 402,504 386,830 356,952 304,400 29.53%
PBT 58,573 54,034 48,172 49,471 40,045 39,606 39,152 30.71%
Tax -13,272 -10,690 -8,900 -10,787 -5,957 -6,826 -4,540 104.05%
NP 45,301 43,344 39,272 38,684 34,088 32,780 34,612 19.59%
-
NP to SH 45,301 43,344 39,272 38,684 34,088 32,780 34,612 19.59%
-
Tax Rate 22.66% 19.78% 18.48% 21.80% 14.88% 17.23% 11.60% -
Total Cost 403,938 403,416 385,692 363,820 352,742 324,172 269,788 30.78%
-
Net Worth 275,772 195,516 257,649 230,999 243,072 238,721 230,693 12.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 275,772 195,516 257,649 230,999 243,072 238,721 230,693 12.59%
NOSH 98,139 97,758 97,594 90,944 88,712 88,743 88,728 6.93%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.08% 9.70% 9.24% 9.61% 8.81% 9.18% 11.37% -
ROE 16.43% 22.17% 15.24% 16.75% 14.02% 13.73% 15.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 457.76 457.01 435.44 442.58 436.05 402.23 343.07 21.13%
EPS 46.16 14.78 40.24 42.84 38.43 36.94 39.00 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.00 2.64 2.54 2.74 2.69 2.60 5.29%
Adjusted Per Share Value based on latest NOSH - 90,934
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.51 32.33 30.75 29.13 27.99 25.83 22.03 29.52%
EPS 3.28 3.14 2.84 2.80 2.47 2.37 2.50 19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.1415 0.1865 0.1672 0.1759 0.1728 0.167 12.58%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.78 0.79 0.72 0.46 0.39 0.38 0.35 -
P/RPS 0.17 0.17 0.17 0.10 0.09 0.09 0.10 42.30%
P/EPS 1.69 1.78 1.79 1.08 1.01 1.03 0.90 52.03%
EY 59.18 56.12 55.89 92.47 98.53 97.20 111.45 -34.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.27 0.18 0.14 0.14 0.13 66.54%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 23/08/04 24/05/04 26/02/04 20/11/03 28/08/03 29/05/03 -
Price 0.83 0.83 0.71 0.52 0.45 0.41 0.37 -
P/RPS 0.18 0.18 0.16 0.12 0.10 0.10 0.11 38.73%
P/EPS 1.80 1.87 1.76 1.22 1.17 1.11 0.95 52.94%
EY 55.61 53.42 56.68 81.80 85.39 90.09 105.43 -34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.27 0.20 0.16 0.15 0.14 65.98%

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