[TSH] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.77%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 277,878 133,407 477,918 336,930 223,380 106,241 402,504 -21.90%
PBT 27,065 14,549 83,045 43,930 27,017 12,043 49,471 -33.13%
Tax -3,822 -2,136 -10,950 -9,954 -5,345 -2,225 -10,787 -49.95%
NP 23,243 12,413 72,095 33,976 21,672 9,818 38,684 -28.81%
-
NP to SH 19,256 12,413 72,095 33,976 21,672 9,818 38,684 -37.21%
-
Tax Rate 14.12% 14.68% 13.19% 22.66% 19.78% 18.48% 21.80% -
Total Cost 254,635 120,994 405,823 302,954 201,708 96,423 363,820 -21.18%
-
Net Worth 321,499 331,142 107,053 275,772 195,516 257,649 230,999 24.68%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 321,499 331,142 107,053 275,772 195,516 257,649 230,999 24.68%
NOSH 303,301 301,038 98,214 98,139 97,758 97,594 90,944 123.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.36% 9.30% 15.09% 10.08% 9.70% 9.24% 9.61% -
ROE 5.99% 3.75% 67.34% 12.32% 11.08% 3.81% 16.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 91.62 44.32 486.61 343.32 228.50 108.86 442.58 -65.03%
EPS 6.34 3.37 24.47 34.62 7.39 10.06 42.84 -72.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.10 1.09 2.81 2.00 2.64 2.54 -44.18%
Adjusted Per Share Value based on latest NOSH - 98,118
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.11 9.65 34.59 24.38 16.17 7.69 29.13 -21.90%
EPS 1.39 0.90 5.22 2.46 1.57 0.71 2.80 -37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2327 0.2396 0.0775 0.1996 0.1415 0.1865 0.1672 24.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.83 0.94 1.00 0.78 0.79 0.72 0.46 -
P/RPS 0.91 2.12 0.21 0.23 0.35 0.66 0.10 336.46%
P/EPS 13.07 22.80 1.36 2.25 3.56 7.16 1.08 427.91%
EY 7.65 4.39 73.41 44.38 28.06 13.97 92.47 -81.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.92 0.28 0.40 0.27 0.18 166.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 24/05/04 26/02/04 -
Price 0.87 0.89 0.92 0.83 0.83 0.71 0.52 -
P/RPS 0.95 2.01 0.19 0.24 0.36 0.65 0.12 297.71%
P/EPS 13.70 21.58 1.25 2.40 3.74 7.06 1.22 402.20%
EY 7.30 4.63 79.79 41.71 26.71 14.17 81.80 -80.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.84 0.30 0.42 0.27 0.20 156.38%

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