[TSH] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 33.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Revenue 595,368 533,628 424,964 304,400 167,288 214,972 181,880 21.84%
PBT 44,936 58,196 48,172 39,152 11,944 25,368 17,124 17.43%
Tax -10,908 -8,544 -8,900 -4,540 -3,060 -1,880 -2,912 24.60%
NP 34,028 49,652 39,272 34,612 8,884 23,488 14,212 15.65%
-
NP to SH 27,984 49,652 39,272 34,612 8,884 23,488 14,212 11.94%
-
Tax Rate 24.27% 14.68% 18.48% 11.60% 25.62% 7.41% 17.01% -
Total Cost 561,340 483,976 385,692 269,788 158,404 191,484 167,668 22.29%
-
Net Worth 489,500 331,142 257,649 230,693 183,556 206,673 86,036 33.59%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Net Worth 489,500 331,142 257,649 230,693 183,556 206,673 86,036 33.59%
NOSH 445,000 301,038 97,594 88,728 87,826 88,700 39,831 49.48%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
NP Margin 5.72% 9.30% 9.24% 11.37% 5.31% 10.93% 7.81% -
ROE 5.72% 14.99% 15.24% 15.00% 4.84% 11.36% 16.52% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
RPS 133.79 177.26 435.44 343.07 190.48 242.36 456.62 -18.49%
EPS 7.68 13.48 40.24 39.00 10.12 26.48 35.68 -22.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 2.64 2.60 2.09 2.33 2.16 -10.63%
Adjusted Per Share Value based on latest NOSH - 88,728
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
RPS 43.09 38.62 30.75 22.03 12.11 15.56 13.16 21.84%
EPS 2.03 3.59 2.84 2.50 0.64 1.70 1.03 11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.2396 0.1865 0.167 0.1328 0.1496 0.0623 33.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/03/01 29/03/02 31/03/00 -
Price 0.66 0.94 0.72 0.35 0.22 0.36 0.73 -
P/RPS 0.49 0.53 0.17 0.10 0.12 0.15 0.16 20.49%
P/EPS 10.50 5.70 1.79 0.90 2.17 1.36 2.05 31.27%
EY 9.53 17.55 55.89 111.45 45.98 73.56 48.88 -23.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.85 0.27 0.13 0.11 0.15 0.34 9.92%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Date 01/06/06 27/05/05 24/05/04 29/05/03 28/05/01 28/05/02 30/05/00 -
Price 0.62 0.89 0.71 0.37 0.25 0.33 0.55 -
P/RPS 0.46 0.50 0.16 0.11 0.13 0.14 0.12 25.08%
P/EPS 9.86 5.40 1.76 0.95 2.47 1.25 1.54 36.24%
EY 10.14 18.53 56.68 105.43 40.46 80.24 64.87 -26.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.81 0.27 0.14 0.12 0.14 0.25 14.37%

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