[TSH] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.52%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 824,373 612,925 555,452 449,240 386,830 247,846 186,065 28.14%
PBT 115,304 59,364 55,114 58,573 40,045 28,498 15,492 39.70%
Tax -11,544 -8,278 -10,382 -13,272 -5,957 -4,208 -713 59.02%
NP 103,760 51,085 44,732 45,301 34,088 24,290 14,778 38.35%
-
NP to SH 88,500 43,638 37,557 45,301 34,088 24,290 14,778 34.73%
-
Tax Rate 10.01% 13.94% 18.84% 22.66% 14.88% 14.77% 4.60% -
Total Cost 720,613 561,840 510,720 403,938 352,742 223,556 171,286 27.04%
-
Net Worth 387,810 409,884 332,581 275,772 243,072 214,654 192,842 12.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 387,810 409,884 332,581 275,772 243,072 214,654 192,842 12.34%
NOSH 387,810 366,491 329,289 98,139 88,712 88,700 88,459 27.91%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.59% 8.33% 8.05% 10.08% 8.81% 9.80% 7.94% -
ROE 22.82% 10.65% 11.29% 16.43% 14.02% 11.32% 7.66% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 212.57 167.24 168.68 457.76 436.05 279.42 210.34 0.17%
EPS 22.83 11.89 11.40 46.16 38.43 27.39 16.71 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1184 1.01 2.81 2.74 2.42 2.18 -12.17%
Adjusted Per Share Value based on latest NOSH - 98,118
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 59.66 44.36 40.20 32.51 27.99 17.94 13.47 28.13%
EPS 6.40 3.16 2.72 3.28 2.47 1.76 1.07 34.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2807 0.2966 0.2407 0.1996 0.1759 0.1553 0.1396 12.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.41 0.70 0.77 0.78 0.39 0.34 0.25 -
P/RPS 0.66 0.42 0.46 0.17 0.09 0.12 0.12 32.84%
P/EPS 6.18 5.88 6.75 1.69 1.01 1.24 1.50 26.60%
EY 16.18 17.01 14.81 59.18 98.53 80.54 66.83 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.63 0.76 0.28 0.14 0.14 0.11 52.95%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 24/11/06 25/11/05 29/11/04 20/11/03 25/11/02 23/11/01 -
Price 1.55 0.70 0.75 0.83 0.45 0.36 0.26 -
P/RPS 0.73 0.42 0.44 0.18 0.10 0.13 0.12 35.09%
P/EPS 6.79 5.88 6.58 1.80 1.17 1.31 1.56 27.76%
EY 14.72 17.01 15.21 55.61 85.39 76.07 64.26 -21.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.63 0.74 0.30 0.16 0.15 0.12 53.14%

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