[TSH] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 53.09%
YoY- 86.37%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 557,577 532,416 505,084 477,918 449,311 447,408 432,645 18.40%
PBT 80,459 83,101 85,552 83,046 63,368 56,686 51,726 34.21%
Tax -8,783 -9,427 -10,861 -10,950 -16,273 -12,719 -11,877 -18.20%
NP 71,676 73,674 74,691 72,096 47,095 43,967 39,849 47.84%
-
NP to SH 68,563 71,956 74,691 72,096 47,095 43,967 39,849 43.53%
-
Tax Rate 10.92% 11.34% 12.70% 13.19% 25.68% 22.44% 22.96% -
Total Cost 485,901 458,742 430,393 405,822 402,216 403,441 392,796 15.22%
-
Net Worth 332,817 322,049 331,142 294,681 196,236 195,482 257,649 18.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 332,817 322,049 331,142 294,681 196,236 195,482 257,649 18.59%
NOSH 329,522 303,820 301,038 98,227 98,118 97,741 97,594 124.89%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.85% 13.84% 14.79% 15.09% 10.48% 9.83% 9.21% -
ROE 20.60% 22.34% 22.56% 24.47% 24.00% 22.49% 15.47% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 169.21 175.24 167.78 486.54 457.93 457.75 443.31 -47.34%
EPS 20.81 23.68 24.81 73.40 48.00 44.98 40.83 -36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.06 1.10 3.00 2.00 2.00 2.64 -47.26%
Adjusted Per Share Value based on latest NOSH - 98,227
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.35 38.53 36.55 34.59 32.52 32.38 31.31 18.40%
EPS 4.96 5.21 5.41 5.22 3.41 3.18 2.88 43.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2409 0.2331 0.2396 0.2133 0.142 0.1415 0.1865 18.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.77 0.83 0.94 1.00 0.78 0.79 0.72 -
P/RPS 0.46 0.47 0.56 0.21 0.17 0.17 0.16 102.05%
P/EPS 3.70 3.50 3.79 1.36 1.63 1.76 1.76 64.03%
EY 27.02 28.53 26.39 73.40 61.54 56.94 56.71 -38.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.85 0.33 0.39 0.40 0.27 99.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 24/05/04 -
Price 0.75 0.87 0.89 0.92 0.83 0.83 0.71 -
P/RPS 0.44 0.50 0.53 0.19 0.18 0.18 0.16 96.16%
P/EPS 3.60 3.67 3.59 1.25 1.73 1.85 1.74 62.29%
EY 27.74 27.22 27.88 79.78 57.83 54.20 57.51 -38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.81 0.31 0.42 0.42 0.27 95.72%

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