[TSH] YoY Annualized 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- 6.5%
YoY- 39.1%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 541,407 477,918 402,504 272,925 190,740 175,523 230,683 -0.90%
PBT 49,361 83,045 49,471 30,174 20,105 20,113 22,492 -0.83%
Tax -14,463 -10,950 -10,787 -4,304 -1,507 -3,753 -1,819 -2.18%
NP 34,898 72,095 38,684 25,870 18,598 16,360 20,673 -0.55%
-
NP to SH 28,772 72,095 38,684 25,870 18,598 16,360 20,673 -0.35%
-
Tax Rate 29.30% 13.19% 21.80% 14.26% 7.50% 18.66% 8.09% -
Total Cost 506,509 405,823 363,820 247,055 172,142 159,163 210,010 -0.93%
-
Net Worth 356,070 107,053 230,999 222,647 200,748 149,403 82,760 -1.53%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - 4,435 - - - -
Div Payout % - - - 17.14% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 356,070 107,053 230,999 222,647 200,748 149,403 82,760 -1.53%
NOSH 329,634 98,214 90,944 88,704 88,435 69,168 27,959 -2.58%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.45% 15.09% 9.61% 9.48% 9.75% 9.32% 8.96% -
ROE 8.08% 67.34% 16.75% 11.62% 9.26% 10.95% 24.98% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 164.24 486.61 442.58 307.68 215.68 253.76 825.06 1.73%
EPS 9.08 24.47 42.84 29.20 21.03 21.00 73.94 2.25%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.0802 1.09 2.54 2.51 2.27 2.16 2.96 1.07%
Adjusted Per Share Value based on latest NOSH - 88,725
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 39.18 34.59 29.13 19.75 13.80 12.70 16.69 -0.90%
EPS 2.08 5.22 2.80 1.87 1.35 1.18 1.50 -0.34%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.2577 0.0775 0.1672 0.1611 0.1453 0.1081 0.0599 -1.53%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.67 1.00 0.46 0.36 0.25 0.31 0.00 -
P/RPS 0.41 0.21 0.10 0.12 0.12 0.12 0.00 -100.00%
P/EPS 7.68 1.36 1.08 1.23 1.19 1.31 0.00 -100.00%
EY 13.03 73.41 92.47 81.01 84.12 76.30 0.00 -100.00%
DY 0.00 0.00 0.00 13.89 0.00 0.00 0.00 -
P/NAPS 0.62 0.92 0.18 0.14 0.11 0.14 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 27/02/03 21/02/02 26/02/01 17/02/00 -
Price 0.70 0.92 0.52 0.34 0.26 0.27 1.22 -
P/RPS 0.43 0.19 0.12 0.11 0.12 0.11 0.15 -1.11%
P/EPS 8.02 1.25 1.22 1.17 1.24 1.14 1.65 -1.66%
EY 12.47 79.79 81.80 85.78 80.88 87.60 60.61 1.69%
DY 0.00 0.00 0.00 14.71 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 0.20 0.14 0.11 0.13 0.41 -0.48%

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