[TSH] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3.03%
YoY- 43.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 541,407 477,918 402,504 272,925 185,789 172,840 25.63%
PBT 49,369 83,046 49,471 30,174 19,458 19,948 19.85%
Tax -14,463 -10,950 -10,787 -4,304 -1,485 -3,396 33.59%
NP 34,906 72,096 38,684 25,870 17,973 16,552 16.08%
-
NP to SH 31,048 72,096 38,684 25,870 17,973 16,552 13.39%
-
Tax Rate 29.30% 13.19% 21.80% 14.26% 7.63% 17.02% -
Total Cost 506,501 405,822 363,820 247,055 167,816 156,288 26.49%
-
Net Worth 328,666 294,681 239,156 222,701 176,823 144,607 17.83%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 328,666 294,681 239,156 222,701 176,823 144,607 17.83%
NOSH 328,666 98,227 90,934 88,725 88,411 69,190 36.54%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.45% 15.09% 9.61% 9.48% 9.67% 9.58% -
ROE 9.45% 24.47% 16.18% 11.62% 10.16% 11.45% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 164.73 486.54 442.63 307.61 210.14 249.80 -7.98%
EPS 9.45 73.40 42.54 29.16 20.33 23.92 -16.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 3.00 2.63 2.51 2.00 2.09 -13.70%
Adjusted Per Share Value based on latest NOSH - 88,725
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 39.18 34.59 29.13 19.75 13.45 12.51 25.63%
EPS 2.25 5.22 2.80 1.87 1.30 1.20 13.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.2133 0.1731 0.1612 0.128 0.1047 17.82%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.67 1.00 0.46 0.36 0.25 0.31 -
P/RPS 0.41 0.21 0.10 0.12 0.12 0.12 27.83%
P/EPS 7.09 1.36 1.08 1.23 1.23 1.30 40.36%
EY 14.10 73.40 92.48 80.99 81.31 77.17 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.33 0.17 0.14 0.13 0.15 34.87%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/02/06 25/02/05 26/02/04 27/02/03 21/02/02 26/02/01 -
Price 0.70 0.92 0.52 0.34 0.26 0.27 -
P/RPS 0.42 0.19 0.12 0.11 0.12 0.11 30.70%
P/EPS 7.41 1.25 1.22 1.17 1.28 1.13 45.63%
EY 13.50 79.78 81.81 85.76 78.19 88.60 -31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.31 0.20 0.14 0.13 0.13 40.00%

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