[TSH] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -31.13%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/01 31/03/02 CAGR
Revenue 1,136,544 675,252 595,368 533,628 304,400 167,288 214,972 31.95%
PBT 160,692 91,472 44,936 58,196 39,152 11,944 25,368 35.98%
Tax -23,392 -8,736 -10,908 -8,544 -4,540 -3,060 -1,880 52.16%
NP 137,300 82,736 34,028 49,652 34,612 8,884 23,488 34.17%
-
NP to SH 123,048 70,764 27,984 49,652 34,612 8,884 23,488 31.75%
-
Tax Rate 14.56% 9.55% 24.27% 14.68% 11.60% 25.62% 7.41% -
Total Cost 999,244 592,516 561,340 483,976 269,788 158,404 191,484 31.66%
-
Net Worth 665,078 369,116 489,500 331,142 230,693 183,556 206,673 21.48%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/01 31/03/02 CAGR
Net Worth 665,078 369,116 489,500 331,142 230,693 183,556 206,673 21.48%
NOSH 412,912 369,116 445,000 301,038 88,728 87,826 88,700 29.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/01 31/03/02 CAGR
NP Margin 12.08% 12.25% 5.72% 9.30% 11.37% 5.31% 10.93% -
ROE 18.50% 19.17% 5.72% 14.99% 15.00% 4.84% 11.36% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/01 31/03/02 CAGR
RPS 275.25 182.94 133.79 177.26 343.07 190.48 242.36 2.14%
EPS 29.80 19.16 7.68 13.48 39.00 10.12 26.48 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6107 1.00 1.10 1.10 2.60 2.09 2.33 -5.96%
Adjusted Per Share Value based on latest NOSH - 301,038
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/01 31/03/02 CAGR
RPS 82.25 48.87 43.09 38.62 22.03 12.11 15.56 31.95%
EPS 8.90 5.12 2.03 3.59 2.50 0.64 1.70 31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4813 0.2671 0.3542 0.2396 0.167 0.1328 0.1496 21.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/01 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 30/03/01 29/03/02 -
Price 1.43 1.24 0.66 0.94 0.35 0.22 0.36 -
P/RPS 0.52 0.68 0.49 0.53 0.10 0.12 0.15 22.99%
P/EPS 4.80 6.47 10.50 5.70 0.90 2.17 1.36 23.36%
EY 20.84 15.46 9.53 17.55 111.45 45.98 73.56 -18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.24 0.60 0.85 0.13 0.11 0.15 34.51%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/01 31/03/02 CAGR
Date 21/05/08 24/05/07 01/06/06 27/05/05 29/05/03 28/05/01 28/05/02 -
Price 1.60 1.35 0.62 0.89 0.37 0.25 0.33 -
P/RPS 0.58 0.74 0.46 0.50 0.11 0.13 0.14 26.70%
P/EPS 5.37 7.04 9.86 5.40 0.95 2.47 1.25 27.47%
EY 18.63 14.20 10.14 18.53 105.43 40.46 80.24 -21.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.35 0.56 0.81 0.14 0.12 0.14 38.50%

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