[TSH] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 43.68%
YoY- 64.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 178,476 76,100 272,925 185,885 122,288 53,743 190,740 -4.34%
PBT 19,803 9,788 30,174 21,374 13,096 6,342 20,105 -1.00%
Tax -3,413 -1,135 -4,304 -3,156 -416 -470 -1,507 72.71%
NP 16,390 8,653 25,870 18,218 12,680 5,872 18,598 -8.10%
-
NP to SH 16,390 8,653 25,870 18,218 12,680 5,872 18,598 -8.10%
-
Tax Rate 17.23% 11.60% 14.26% 14.77% 3.18% 7.41% 7.50% -
Total Cost 162,086 67,447 247,055 167,667 109,608 47,871 172,142 -3.94%
-
Net Worth 238,721 230,693 222,647 214,654 209,410 206,673 200,748 12.27%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,435 - - - - -
Div Payout % - - 17.14% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 238,721 230,693 222,647 214,654 209,410 206,673 200,748 12.27%
NOSH 88,743 88,728 88,704 88,700 88,733 88,700 88,435 0.23%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.18% 11.37% 9.48% 9.80% 10.37% 10.93% 9.75% -
ROE 6.87% 3.75% 11.62% 8.49% 6.06% 2.84% 9.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 201.11 85.77 307.68 209.57 137.82 60.59 215.68 -4.56%
EPS 18.47 9.75 29.20 20.54 14.29 6.62 21.03 -8.31%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.60 2.51 2.42 2.36 2.33 2.27 12.01%
Adjusted Per Share Value based on latest NOSH - 88,766
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 12.92 5.51 19.75 13.45 8.85 3.89 13.80 -4.30%
EPS 1.19 0.63 1.87 1.32 0.92 0.42 1.35 -8.08%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.167 0.1611 0.1553 0.1515 0.1496 0.1453 12.28%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.35 0.36 0.34 0.34 0.36 0.25 -
P/RPS 0.19 0.41 0.12 0.16 0.25 0.59 0.12 35.96%
P/EPS 2.06 3.59 1.23 1.66 2.38 5.44 1.19 44.31%
EY 48.60 27.86 81.01 60.41 42.03 18.39 84.12 -30.70%
DY 0.00 0.00 13.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.14 0.14 0.14 0.15 0.11 17.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 25/11/02 23/08/02 28/05/02 21/02/02 -
Price 0.41 0.37 0.34 0.36 0.39 0.33 0.26 -
P/RPS 0.20 0.43 0.11 0.17 0.28 0.54 0.12 40.70%
P/EPS 2.22 3.79 1.17 1.75 2.73 4.98 1.24 47.59%
EY 45.05 26.36 85.78 57.05 36.64 20.06 80.88 -32.37%
DY 0.00 0.00 14.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.14 0.15 0.17 0.14 0.11 23.03%

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