[TSH] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -18.65%
YoY- 29.91%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 138,711 113,550 111,647 63,597 48,529 37,619 59,811 -0.89%
PBT 14,271 16,913 10,231 8,278 4,423 4,503 6,529 -0.82%
Tax -3,965 -4,609 -1,055 -2,740 -160 -603 -540 -2.09%
NP 10,306 12,304 9,176 5,538 4,263 3,900 5,989 -0.57%
-
NP to SH 8,911 12,304 9,176 5,538 4,263 3,900 5,989 -0.42%
-
Tax Rate 27.78% 27.25% 10.31% 33.10% 3.62% 13.39% 8.27% -
Total Cost 128,405 101,246 102,471 58,059 44,266 33,719 53,822 -0.92%
-
Net Worth 332,817 196,236 243,181 214,813 192,807 145,212 78,287 -1.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 332,817 196,236 243,181 214,813 192,807 145,212 78,287 -1.52%
NOSH 329,522 98,118 88,752 88,766 88,443 69,148 27,959 -2.58%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.43% 10.84% 8.22% 8.71% 8.78% 10.37% 10.01% -
ROE 2.68% 6.27% 3.77% 2.58% 2.21% 2.69% 7.65% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 42.09 115.73 125.80 71.65 54.87 54.40 213.92 1.74%
EPS 2.70 4.04 10.34 6.24 4.82 5.64 21.42 2.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 2.00 2.74 2.42 2.18 2.10 2.80 1.08%
Adjusted Per Share Value based on latest NOSH - 88,766
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 10.04 8.22 8.08 4.60 3.51 2.72 4.33 -0.89%
EPS 0.64 0.89 0.66 0.40 0.31 0.28 0.43 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2409 0.142 0.176 0.1555 0.1395 0.1051 0.0567 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.77 0.78 0.39 0.34 0.25 0.38 0.00 -
P/RPS 1.83 0.67 0.31 0.47 0.46 0.70 0.00 -100.00%
P/EPS 28.47 6.22 3.77 5.45 5.19 6.74 0.00 -100.00%
EY 3.51 16.08 26.51 18.35 19.28 14.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.39 0.14 0.14 0.11 0.18 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 29/11/04 20/11/03 25/11/02 23/11/01 23/11/00 30/11/99 -
Price 0.75 0.83 0.45 0.36 0.26 0.31 0.00 -
P/RPS 1.78 0.72 0.36 0.50 0.47 0.57 0.00 -100.00%
P/EPS 27.73 6.62 4.35 5.77 5.39 5.50 0.00 -100.00%
EY 3.61 15.11 22.98 17.33 18.54 18.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.42 0.16 0.15 0.12 0.15 0.00 -100.00%

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