[TSH] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 10.22%
YoY- 62.68%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 295,282 272,925 232,125 217,057 197,710 185,789 176,685 40.87%
PBT 33,620 30,174 29,214 25,359 22,814 19,458 16,699 59.51%
Tax -4,969 -4,304 -4,106 -1,526 -1,190 -1,485 -1,686 105.69%
NP 28,651 25,870 25,108 23,833 21,624 17,973 15,013 53.91%
-
NP to SH 28,651 25,870 25,108 23,833 21,624 17,973 15,013 53.91%
-
Tax Rate 14.78% 14.26% 14.05% 6.02% 5.22% 7.63% 10.10% -
Total Cost 266,631 247,055 207,017 193,224 176,086 167,816 161,672 39.63%
-
Net Worth 230,693 222,701 214,813 209,476 206,673 176,823 192,807 12.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 230,693 222,701 214,813 209,476 206,673 176,823 192,807 12.71%
NOSH 88,728 88,725 88,766 88,761 88,700 88,411 88,443 0.21%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.70% 9.48% 10.82% 10.98% 10.94% 9.67% 8.50% -
ROE 12.42% 11.62% 11.69% 11.38% 10.46% 10.16% 7.79% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 332.79 307.61 261.50 244.54 222.90 210.14 199.77 40.57%
EPS 32.29 29.16 28.29 26.85 24.38 20.33 16.97 53.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.51 2.42 2.36 2.33 2.00 2.18 12.47%
Adjusted Per Share Value based on latest NOSH - 88,761
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 21.37 19.75 16.80 15.71 14.31 13.45 12.79 40.85%
EPS 2.07 1.87 1.82 1.72 1.56 1.30 1.09 53.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1612 0.1555 0.1516 0.1496 0.128 0.1395 12.75%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.35 0.36 0.34 0.34 0.36 0.25 0.25 -
P/RPS 0.11 0.12 0.13 0.14 0.16 0.12 0.13 -10.54%
P/EPS 1.08 1.23 1.20 1.27 1.48 1.23 1.47 -18.59%
EY 92.26 80.99 83.19 78.97 67.72 81.31 67.90 22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.14 0.14 0.15 0.13 0.11 11.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 25/11/02 23/08/02 28/05/02 21/02/02 23/11/01 -
Price 0.37 0.34 0.36 0.39 0.33 0.26 0.26 -
P/RPS 0.11 0.11 0.14 0.16 0.15 0.12 0.13 -10.54%
P/EPS 1.15 1.17 1.27 1.45 1.35 1.28 1.53 -17.34%
EY 87.27 85.76 78.57 68.85 73.87 78.19 65.29 21.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.15 0.17 0.14 0.13 0.12 10.83%

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