[TSH] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.01%
YoY- 39.08%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Revenue 976,865 644,623 556,842 432,645 295,282 169,192 197,710 30.47%
PBT 139,274 76,772 46,054 51,726 33,620 18,653 22,814 35.15%
Tax -15,801 -430 -15,054 -11,877 -4,969 -3,433 -1,190 53.82%
NP 123,473 76,342 31,000 39,849 28,651 15,220 21,624 33.65%
-
NP to SH 107,952 65,456 25,631 39,849 28,651 15,220 21,624 30.70%
-
Tax Rate 11.35% 0.56% 32.69% 22.96% 14.78% 18.40% 5.22% -
Total Cost 853,392 568,281 525,842 392,796 266,631 153,972 176,086 30.05%
-
Net Worth 665,078 369,116 489,500 257,649 230,693 183,556 206,673 21.48%
Dividend
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Div 25,585 - - - - - - -
Div Payout % 23.70% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Net Worth 665,078 369,116 489,500 257,649 230,693 183,556 206,673 21.48%
NOSH 412,912 369,116 445,000 97,594 88,728 87,826 88,700 29.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
NP Margin 12.64% 11.84% 5.57% 9.21% 9.70% 9.00% 10.94% -
ROE 16.23% 17.73% 5.24% 15.47% 12.42% 8.29% 10.46% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
RPS 236.58 174.64 125.13 443.31 332.79 192.64 222.90 0.99%
EPS 26.14 17.73 5.76 40.83 32.29 17.33 24.38 1.16%
DPS 6.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6107 1.00 1.10 2.64 2.60 2.09 2.33 -5.96%
Adjusted Per Share Value based on latest NOSH - 97,594
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
RPS 70.69 46.65 40.30 31.31 21.37 12.24 14.31 30.47%
EPS 7.81 4.74 1.85 2.88 2.07 1.10 1.56 30.76%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4813 0.2671 0.3542 0.1865 0.167 0.1328 0.1496 21.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/04 31/03/03 30/03/01 29/03/02 -
Price 1.43 1.24 0.66 0.72 0.35 0.22 0.36 -
P/RPS 0.60 0.71 0.53 0.16 0.11 0.11 0.16 24.61%
P/EPS 5.47 6.99 11.46 1.76 1.08 1.27 1.48 24.31%
EY 18.28 14.30 8.73 56.71 92.26 78.77 67.72 -19.59%
DY 4.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.24 0.60 0.27 0.13 0.11 0.15 34.51%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Date 21/05/08 24/05/07 01/06/06 24/05/04 29/05/03 28/05/01 28/05/02 -
Price 1.60 1.35 0.62 0.71 0.37 0.25 0.33 -
P/RPS 0.68 0.77 0.50 0.16 0.11 0.13 0.15 28.61%
P/EPS 6.12 7.61 10.76 1.74 1.15 1.44 1.35 28.61%
EY 16.34 13.14 9.29 57.51 87.27 69.32 73.87 -22.21%
DY 3.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.35 0.56 0.27 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