[TSH] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.48%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 624,652 541,407 477,918 402,504 272,925 190,740 175,523 23.54%
PBT 67,312 49,361 83,045 49,471 30,174 20,105 20,113 22.29%
Tax 5,932 -14,463 -10,950 -10,787 -4,304 -1,507 -3,753 -
NP 73,244 34,898 72,095 38,684 25,870 18,598 16,360 28.36%
-
NP to SH 63,722 28,772 72,095 38,684 25,870 18,598 16,360 25.42%
-
Tax Rate -8.81% 29.30% 13.19% 21.80% 14.26% 7.50% 18.66% -
Total Cost 551,408 506,509 405,823 363,820 247,055 172,142 159,163 22.99%
-
Net Worth 452,395 356,070 107,053 230,999 222,647 200,748 149,403 20.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 18,349 - - - 4,435 - - -
Div Payout % 28.80% - - - 17.14% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 452,395 356,070 107,053 230,999 222,647 200,748 149,403 20.26%
NOSH 366,995 329,634 98,214 90,944 88,704 88,435 69,168 32.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.73% 6.45% 15.09% 9.61% 9.48% 9.75% 9.32% -
ROE 14.09% 8.08% 67.34% 16.75% 11.62% 9.26% 10.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 170.21 164.24 486.61 442.58 307.68 215.68 253.76 -6.43%
EPS 17.35 9.08 24.47 42.84 29.20 21.03 21.00 -3.13%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.2327 1.0802 1.09 2.54 2.51 2.27 2.16 -8.92%
Adjusted Per Share Value based on latest NOSH - 90,934
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.21 39.18 34.59 29.13 19.75 13.80 12.70 23.55%
EPS 4.61 2.08 5.22 2.80 1.87 1.35 1.18 25.48%
DPS 1.33 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.3274 0.2577 0.0775 0.1672 0.1611 0.1453 0.1081 20.27%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.77 0.67 1.00 0.46 0.36 0.25 0.31 -
P/RPS 0.45 0.41 0.21 0.10 0.12 0.12 0.12 24.63%
P/EPS 4.43 7.68 1.36 1.08 1.23 1.19 1.31 22.50%
EY 22.55 13.03 73.41 92.47 81.01 84.12 76.30 -18.37%
DY 6.49 0.00 0.00 0.00 13.89 0.00 0.00 -
P/NAPS 0.62 0.62 0.92 0.18 0.14 0.11 0.14 28.13%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/03/07 24/02/06 25/02/05 26/02/04 27/02/03 21/02/02 26/02/01 -
Price 0.81 0.70 0.92 0.52 0.34 0.26 0.27 -
P/RPS 0.48 0.43 0.19 0.12 0.11 0.12 0.11 27.81%
P/EPS 4.67 8.02 1.25 1.22 1.17 1.24 1.14 26.48%
EY 21.44 12.47 79.79 81.80 85.78 80.88 87.60 -20.90%
DY 6.17 0.00 0.00 0.00 14.71 0.00 0.00 -
P/NAPS 0.66 0.65 0.84 0.20 0.14 0.11 0.13 31.08%

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