[TSH] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.24%
YoY- 24.11%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 432,645 402,504 377,163 329,113 295,282 272,925 232,125 51.39%
PBT 51,726 49,471 38,834 36,881 33,620 30,174 29,214 46.30%
Tax -11,877 -10,787 -5,616 -7,301 -4,969 -4,304 -4,106 102.88%
NP 39,849 38,684 33,218 29,580 28,651 25,870 25,108 36.02%
-
NP to SH 39,849 38,684 33,218 29,580 28,651 25,870 25,108 36.02%
-
Tax Rate 22.96% 21.80% 14.46% 19.80% 14.78% 14.26% 14.05% -
Total Cost 392,796 363,820 343,945 299,533 266,631 247,055 207,017 53.20%
-
Net Worth 257,649 239,156 243,181 238,706 230,693 222,701 214,813 12.87%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 257,649 239,156 243,181 238,706 230,693 222,701 214,813 12.87%
NOSH 97,594 90,934 88,752 88,738 88,728 88,725 88,766 6.51%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.21% 9.61% 8.81% 8.99% 9.70% 9.48% 10.82% -
ROE 15.47% 16.18% 13.66% 12.39% 12.42% 11.62% 11.69% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 443.31 442.63 424.96 370.88 332.79 307.61 261.50 42.12%
EPS 40.83 42.54 37.43 33.33 32.29 29.16 28.29 27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.63 2.74 2.69 2.60 2.51 2.42 5.96%
Adjusted Per Share Value based on latest NOSH - 88,738
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.31 29.13 27.30 23.82 21.37 19.75 16.80 51.38%
EPS 2.88 2.80 2.40 2.14 2.07 1.87 1.82 35.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1865 0.1731 0.176 0.1728 0.167 0.1612 0.1555 12.87%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.72 0.46 0.39 0.38 0.35 0.36 0.34 -
P/RPS 0.16 0.10 0.09 0.10 0.11 0.12 0.13 14.83%
P/EPS 1.76 1.08 1.04 1.14 1.08 1.23 1.20 29.05%
EY 56.71 92.48 95.97 87.72 92.26 80.99 83.19 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.14 0.14 0.13 0.14 0.14 54.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 20/11/03 28/08/03 29/05/03 27/02/03 25/11/02 -
Price 0.71 0.52 0.45 0.41 0.37 0.34 0.36 -
P/RPS 0.16 0.12 0.11 0.11 0.11 0.11 0.14 9.30%
P/EPS 1.74 1.22 1.20 1.23 1.15 1.17 1.27 23.33%
EY 57.51 81.81 83.17 81.30 87.27 85.76 78.57 -18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.16 0.15 0.14 0.14 0.15 47.91%

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