[TSH] YoY Cumulative 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- -66.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Revenue 148,842 133,407 106,241 76,100 41,822 53,743 45,470 21.84%
PBT 11,234 14,549 12,043 9,788 2,986 6,342 4,281 17.43%
Tax -2,727 -2,136 -2,225 -1,135 -765 -470 -728 24.60%
NP 8,507 12,413 9,818 8,653 2,221 5,872 3,553 15.65%
-
NP to SH 6,996 12,413 9,818 8,653 2,221 5,872 3,553 11.94%
-
Tax Rate 24.27% 14.68% 18.48% 11.60% 25.62% 7.41% 17.01% -
Total Cost 140,335 120,994 96,423 67,447 39,601 47,871 41,917 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 1.43% 3.75% 3.81% 3.75% 1.21% 2.84% 4.13% -
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 33.45 44.32 108.86 85.77 47.62 60.59 114.15 -18.49%
EPS 1.92 3.37 10.06 9.75 2.53 6.62 8.92 -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 10.77 9.65 7.69 5.51 3.03 3.89 3.29 21.84%
EPS 0.51 0.90 0.71 0.63 0.16 0.42 0.26 11.87%
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 1.97 2.12 0.66 0.41 0.46 0.59 0.64 20.59%
P/EPS 41.98 22.80 7.16 3.59 8.70 5.44 8.18 31.31%
EY 2.38 4.39 13.97 27.86 11.49 18.39 12.22 -23.85%
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 1.85 2.01 0.65 0.43 0.52 0.54 0.48 25.20%
P/EPS 39.44 21.58 7.06 3.79 9.89 4.98 6.17 36.21%
EY 2.54 4.63 14.17 26.36 10.12 20.06 16.22 -26.57%
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