[TSH] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 20.75%
YoY- 53.22%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 133,407 140,988 113,550 117,139 106,241 112,381 111,647 12.59%
PBT 14,549 39,115 16,913 14,975 12,043 19,437 10,231 26.43%
Tax -2,136 -996 -4,609 -3,120 -2,225 -6,319 -1,055 59.97%
NP 12,413 38,119 12,304 11,855 9,818 13,118 9,176 22.29%
-
NP to SH 12,413 38,119 12,304 11,855 9,818 13,118 9,176 22.29%
-
Tax Rate 14.68% 2.55% 27.25% 20.83% 18.48% 32.51% 10.31% -
Total Cost 120,994 102,869 101,246 105,284 96,423 99,263 102,471 11.70%
-
Net Worth 331,142 294,681 196,236 195,482 257,649 239,156 243,181 22.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 331,142 294,681 196,236 195,482 257,649 239,156 243,181 22.83%
NOSH 301,038 98,227 98,118 97,741 97,594 90,934 88,752 125.58%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.30% 27.04% 10.84% 10.12% 9.24% 11.67% 8.22% -
ROE 3.75% 12.94% 6.27% 6.06% 3.81% 5.49% 3.77% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 44.32 143.53 115.73 119.85 108.86 123.58 125.80 -50.08%
EPS 3.37 13.05 4.04 4.04 10.06 14.53 10.34 -52.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 3.00 2.00 2.00 2.64 2.63 2.74 -45.54%
Adjusted Per Share Value based on latest NOSH - 97,741
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.65 10.20 8.22 8.48 7.69 8.13 8.08 12.55%
EPS 0.90 2.76 0.89 0.86 0.71 0.95 0.66 22.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2133 0.142 0.1415 0.1865 0.1731 0.176 22.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.94 1.00 0.78 0.79 0.72 0.46 0.39 -
P/RPS 2.12 0.70 0.67 0.66 0.66 0.37 0.31 259.86%
P/EPS 22.80 2.58 6.22 6.51 7.16 3.19 3.77 231.57%
EY 4.39 38.81 16.08 15.35 13.97 31.36 26.51 -69.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.33 0.39 0.40 0.27 0.17 0.14 232.44%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 23/08/04 24/05/04 26/02/04 20/11/03 -
Price 0.89 0.92 0.83 0.83 0.71 0.52 0.45 -
P/RPS 2.01 0.64 0.72 0.69 0.65 0.42 0.36 214.39%
P/EPS 21.58 2.37 6.62 6.84 7.06 3.60 4.35 190.59%
EY 4.63 42.18 15.11 14.61 14.17 27.74 22.98 -65.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.31 0.42 0.42 0.27 0.20 0.16 194.54%

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