[TSH] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 89.41%
YoY- 29.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 106,241 402,504 290,123 178,476 76,100 272,925 185,885 -31.10%
PBT 12,043 49,471 30,034 19,803 9,788 30,174 21,374 -31.75%
Tax -2,225 -10,787 -4,468 -3,413 -1,135 -4,304 -3,156 -20.77%
NP 9,818 38,684 25,566 16,390 8,653 25,870 18,218 -33.75%
-
NP to SH 9,818 38,684 25,566 16,390 8,653 25,870 18,218 -33.75%
-
Tax Rate 18.48% 21.80% 14.88% 17.23% 11.60% 14.26% 14.77% -
Total Cost 96,423 363,820 264,557 162,086 67,447 247,055 167,667 -30.82%
-
Net Worth 257,649 230,999 243,072 238,721 230,693 222,647 214,654 12.93%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 4,435 - -
Div Payout % - - - - - 17.14% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 257,649 230,999 243,072 238,721 230,693 222,647 214,654 12.93%
NOSH 97,594 90,944 88,712 88,743 88,728 88,704 88,700 6.57%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.24% 9.61% 8.81% 9.18% 11.37% 9.48% 9.80% -
ROE 3.81% 16.75% 10.52% 6.87% 3.75% 11.62% 8.49% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 108.86 442.58 327.04 201.11 85.77 307.68 209.57 -35.35%
EPS 10.06 42.84 28.82 18.47 9.75 29.20 20.54 -37.83%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.64 2.54 2.74 2.69 2.60 2.51 2.42 5.96%
Adjusted Per Share Value based on latest NOSH - 88,738
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.69 29.13 21.00 12.92 5.51 19.75 13.45 -31.08%
EPS 0.71 2.80 1.85 1.19 0.63 1.87 1.32 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1865 0.1672 0.1759 0.1728 0.167 0.1611 0.1553 12.96%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.72 0.46 0.39 0.38 0.35 0.36 0.34 -
P/RPS 0.66 0.10 0.12 0.19 0.41 0.12 0.16 156.98%
P/EPS 7.16 1.08 1.35 2.06 3.59 1.23 1.66 164.73%
EY 13.97 92.47 73.89 48.60 27.86 81.01 60.41 -62.29%
DY 0.00 0.00 0.00 0.00 0.00 13.89 0.00 -
P/NAPS 0.27 0.18 0.14 0.14 0.13 0.14 0.14 54.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 20/11/03 28/08/03 29/05/03 27/02/03 25/11/02 -
Price 0.71 0.52 0.45 0.41 0.37 0.34 0.36 -
P/RPS 0.65 0.12 0.14 0.20 0.43 0.11 0.17 144.31%
P/EPS 7.06 1.22 1.56 2.22 3.79 1.17 1.75 153.20%
EY 14.17 81.80 64.04 45.05 26.36 85.78 57.05 -60.45%
DY 0.00 0.00 0.00 0.00 0.00 14.71 0.00 -
P/NAPS 0.27 0.20 0.16 0.15 0.14 0.14 0.15 47.91%

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