[TSH] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 42.0%
YoY- 39.1%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 290,123 178,476 76,100 272,925 185,885 122,288 53,743 207.41%
PBT 30,034 19,803 9,788 30,174 21,374 13,096 6,342 181.73%
Tax -4,468 -3,413 -1,135 -4,304 -3,156 -416 -470 348.14%
NP 25,566 16,390 8,653 25,870 18,218 12,680 5,872 166.39%
-
NP to SH 25,566 16,390 8,653 25,870 18,218 12,680 5,872 166.39%
-
Tax Rate 14.88% 17.23% 11.60% 14.26% 14.77% 3.18% 7.41% -
Total Cost 264,557 162,086 67,447 247,055 167,667 109,608 47,871 212.25%
-
Net Worth 243,072 238,721 230,693 222,647 214,654 209,410 206,673 11.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,435 - - - -
Div Payout % - - - 17.14% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 243,072 238,721 230,693 222,647 214,654 209,410 206,673 11.41%
NOSH 88,712 88,743 88,728 88,704 88,700 88,733 88,700 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.81% 9.18% 11.37% 9.48% 9.80% 10.37% 10.93% -
ROE 10.52% 6.87% 3.75% 11.62% 8.49% 6.06% 2.84% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 327.04 201.11 85.77 307.68 209.57 137.82 60.59 207.38%
EPS 28.82 18.47 9.75 29.20 20.54 14.29 6.62 166.38%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.74 2.69 2.60 2.51 2.42 2.36 2.33 11.40%
Adjusted Per Share Value based on latest NOSH - 88,725
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.00 12.92 5.51 19.75 13.45 8.85 3.89 207.42%
EPS 1.85 1.19 0.63 1.87 1.32 0.92 0.42 168.46%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.1759 0.1728 0.167 0.1611 0.1553 0.1515 0.1496 11.39%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.38 0.35 0.36 0.34 0.34 0.36 -
P/RPS 0.12 0.19 0.41 0.12 0.16 0.25 0.59 -65.38%
P/EPS 1.35 2.06 3.59 1.23 1.66 2.38 5.44 -60.47%
EY 73.89 48.60 27.86 81.01 60.41 42.03 18.39 152.52%
DY 0.00 0.00 0.00 13.89 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.13 0.14 0.14 0.14 0.15 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 29/05/03 27/02/03 25/11/02 23/08/02 28/05/02 -
Price 0.45 0.41 0.37 0.34 0.36 0.39 0.33 -
P/RPS 0.14 0.20 0.43 0.11 0.17 0.28 0.54 -59.30%
P/EPS 1.56 2.22 3.79 1.17 1.75 2.73 4.98 -53.84%
EY 64.04 45.05 26.36 85.78 57.05 36.64 20.06 116.65%
DY 0.00 0.00 0.00 14.71 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.14 0.14 0.15 0.17 0.14 9.30%

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