[TSH] YoY TTM 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- 5.35%
YoY- 67.24%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 557,577 449,311 377,163 232,125 176,685 187,698 24.31%
PBT 80,459 63,368 38,834 29,214 16,699 21,478 30.21%
Tax -8,783 -16,273 -5,616 -4,106 -1,686 -3,301 21.60%
NP 71,676 47,095 33,218 25,108 15,013 18,177 31.55%
-
NP to SH 68,563 47,095 33,218 25,108 15,013 18,177 30.39%
-
Tax Rate 10.92% 25.68% 14.46% 14.05% 10.10% 15.37% -
Total Cost 485,901 402,216 343,945 207,017 161,672 169,521 23.42%
-
Net Worth 332,817 196,236 243,181 214,813 192,807 145,212 18.03%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 1,397 -
Div Payout % - - - - - 7.69% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 332,817 196,236 243,181 214,813 192,807 145,212 18.03%
NOSH 329,522 98,118 88,752 88,766 88,443 69,148 36.63%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.85% 10.48% 8.81% 10.82% 8.50% 9.68% -
ROE 20.60% 24.00% 13.66% 11.69% 7.79% 12.52% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 169.21 457.93 424.96 261.50 199.77 271.44 -9.01%
EPS 20.81 48.00 37.43 28.29 16.97 26.29 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 2.02 -
NAPS 1.01 2.00 2.74 2.42 2.18 2.10 -13.61%
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 CAGR
RPS 40.35 32.52 27.30 16.80 12.79 13.58 24.31%
EPS 4.96 3.41 2.40 1.82 1.09 1.32 30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.2409 0.142 0.176 0.1555 0.1395 0.1051 18.03%
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 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 -
P/RPS 0.46 0.17 0.09 0.13 0.13 0.14 26.84%
P/EPS 3.70 1.63 1.04 1.20 1.47 1.45 20.59%
EY 27.02 61.54 95.97 83.19 67.90 69.18 -17.13%
DY 0.00 0.00 0.00 0.00 0.00 5.32 -
P/NAPS 0.76 0.39 0.14 0.14 0.11 0.18 33.36%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/11/05 29/11/04 20/11/03 25/11/02 23/11/01 23/11/00 -
Price 0.75 0.83 0.45 0.36 0.26 0.31 -
P/RPS 0.44 0.18 0.11 0.14 0.13 0.11 31.93%
P/EPS 3.60 1.73 1.20 1.27 1.53 1.18 24.97%
EY 27.74 57.83 83.17 78.57 65.29 84.80 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 6.52 -
P/NAPS 0.74 0.42 0.16 0.15 0.12 0.15 37.57%

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