[TSH] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 59.15%
YoY- 86.37%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 555,452 555,756 533,628 477,918 449,240 446,760 424,964 19.52%
PBT 55,114 54,130 58,196 83,045 58,573 54,034 48,172 9.38%
Tax -10,382 -7,644 -8,544 -10,950 -13,272 -10,690 -8,900 10.80%
NP 44,732 46,486 49,652 72,095 45,301 43,344 39,272 9.05%
-
NP to SH 37,557 38,512 49,652 72,095 45,301 43,344 39,272 -2.93%
-
Tax Rate 18.84% 14.12% 14.68% 13.19% 22.66% 19.78% 18.48% -
Total Cost 510,720 509,270 483,976 405,823 403,938 403,416 385,692 20.56%
-
Net Worth 332,581 321,499 331,142 107,053 275,772 195,516 257,649 18.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 332,581 321,499 331,142 107,053 275,772 195,516 257,649 18.53%
NOSH 329,289 303,301 301,038 98,214 98,139 97,758 97,594 124.79%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.05% 8.36% 9.30% 15.09% 10.08% 9.70% 9.24% -
ROE 11.29% 11.98% 14.99% 67.34% 16.43% 22.17% 15.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 168.68 183.24 177.26 486.61 457.76 457.01 435.44 -46.82%
EPS 11.40 12.68 13.48 24.47 46.16 14.78 40.24 -56.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.06 1.10 1.09 2.81 2.00 2.64 -47.26%
Adjusted Per Share Value based on latest NOSH - 98,227
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.20 40.22 38.62 34.59 32.51 32.33 30.75 19.54%
EPS 2.72 2.79 3.59 5.22 3.28 3.14 2.84 -2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2327 0.2396 0.0775 0.1996 0.1415 0.1865 18.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.77 0.83 0.94 1.00 0.78 0.79 0.72 -
P/RPS 0.46 0.45 0.53 0.21 0.17 0.17 0.17 94.06%
P/EPS 6.75 6.54 5.70 1.36 1.69 1.78 1.79 142.07%
EY 14.81 15.30 17.55 73.41 59.18 56.12 55.89 -58.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.85 0.92 0.28 0.40 0.27 99.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 24/05/04 -
Price 0.75 0.87 0.89 0.92 0.83 0.83 0.71 -
P/RPS 0.44 0.47 0.50 0.19 0.18 0.18 0.16 96.16%
P/EPS 6.58 6.85 5.40 1.25 1.80 1.87 1.76 140.69%
EY 15.21 14.59 18.53 79.79 55.61 53.42 56.68 -58.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.81 0.84 0.30 0.42 0.27 95.72%

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