[TSH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.78%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 541,407 416,589 277,878 133,407 477,918 336,930 223,380 80.14%
PBT 49,361 41,336 27,065 14,549 83,045 43,930 27,017 49.28%
Tax -14,463 -7,787 -3,822 -2,136 -10,950 -9,954 -5,345 93.82%
NP 34,898 33,549 23,243 12,413 72,095 33,976 21,672 37.26%
-
NP to SH 28,772 28,168 19,256 12,413 72,095 33,976 21,672 20.73%
-
Tax Rate 29.30% 18.84% 14.12% 14.68% 13.19% 22.66% 19.78% -
Total Cost 506,509 383,040 254,635 120,994 405,823 302,954 201,708 84.43%
-
Net Worth 356,070 332,581 321,499 331,142 107,053 275,772 195,516 48.96%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 356,070 332,581 321,499 331,142 107,053 275,772 195,516 48.96%
NOSH 329,634 329,289 303,301 301,038 98,214 98,139 97,758 124.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.45% 8.05% 8.36% 9.30% 15.09% 10.08% 9.70% -
ROE 8.08% 8.47% 5.99% 3.75% 67.34% 12.32% 11.08% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 164.24 126.51 91.62 44.32 486.61 343.32 228.50 -19.71%
EPS 9.08 8.55 6.34 3.37 24.47 34.62 7.39 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0802 1.01 1.06 1.10 1.09 2.81 2.00 -33.60%
Adjusted Per Share Value based on latest NOSH - 301,038
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.18 30.15 20.11 9.65 34.59 24.38 16.17 80.10%
EPS 2.08 2.04 1.39 0.90 5.22 2.46 1.57 20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2577 0.2407 0.2327 0.2396 0.0775 0.1996 0.1415 48.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.67 0.77 0.83 0.94 1.00 0.78 0.79 -
P/RPS 0.41 0.61 0.91 2.12 0.21 0.23 0.35 11.09%
P/EPS 7.68 9.00 13.07 22.80 1.36 2.25 3.56 66.72%
EY 13.03 11.11 7.65 4.39 73.41 44.38 28.06 -39.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.78 0.85 0.92 0.28 0.40 33.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 -
Price 0.70 0.75 0.87 0.89 0.92 0.83 0.83 -
P/RPS 0.43 0.59 0.95 2.01 0.19 0.24 0.36 12.53%
P/EPS 8.02 8.77 13.70 21.58 1.25 2.40 3.74 66.06%
EY 12.47 11.41 7.30 4.63 79.79 41.71 26.71 -39.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.82 0.81 0.84 0.30 0.42 33.68%

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