[TSH] QoQ 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- 38.17%
YoY- 1.82%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 111,647 102,376 76,100 87,040 63,597 68,545 53,743 62.73%
PBT 10,231 10,015 9,788 8,800 8,278 6,754 6,342 37.51%
Tax -1,055 -2,278 -1,135 -1,148 -2,740 54 -470 71.35%
NP 9,176 7,737 8,653 7,652 5,538 6,808 5,872 34.62%
-
NP to SH 9,176 7,737 8,653 7,652 5,538 6,808 5,872 34.62%
-
Tax Rate 10.31% 22.75% 11.60% 13.05% 33.10% -0.80% 7.41% -
Total Cost 102,471 94,639 67,447 79,388 58,059 61,737 47,871 66.01%
-
Net Worth 243,181 238,706 230,693 222,701 214,813 209,476 206,673 11.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 243,181 238,706 230,693 222,701 214,813 209,476 206,673 11.44%
NOSH 88,752 88,738 88,728 88,725 88,766 88,761 88,700 0.03%
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 8.22% 7.56% 11.37% 8.79% 8.71% 9.93% 10.93% -
ROE 3.77% 3.24% 3.75% 3.44% 2.58% 3.25% 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 125.80 115.37 85.77 98.10 71.65 77.22 60.59 62.67%
EPS 10.34 8.72 9.75 8.71 6.24 7.67 6.62 34.58%
DPS 0.00 0.00 0.00 0.00 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 8.08 7.41 5.51 6.30 4.60 4.96 3.89 62.72%
EPS 0.66 0.56 0.63 0.55 0.40 0.49 0.42 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1728 0.167 0.1612 0.1555 0.1516 0.1496 11.43%
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 0.31 0.33 0.41 0.37 0.47 0.44 0.59 -34.86%
P/EPS 3.77 4.36 3.59 4.17 5.45 4.43 5.44 -21.67%
EY 26.51 22.94 27.86 23.96 18.35 22.56 18.39 27.58%
DY 0.00 0.00 0.00 0.00 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 0.36 0.36 0.43 0.35 0.50 0.51 0.54 -23.66%
P/EPS 4.35 4.70 3.79 3.94 5.77 5.08 4.98 -8.61%
EY 22.98 21.27 26.36 25.37 17.33 19.67 20.06 9.47%
DY 0.00 0.00 0.00 0.00 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