[TSH] QoQ Annualized 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- -4.22%
YoY- 64.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 356,952 304,400 272,925 247,846 244,576 214,972 190,740 52.03%
PBT 39,606 39,152 30,174 28,498 26,192 25,368 20,105 57.34%
Tax -6,826 -4,540 -4,304 -4,208 -832 -1,880 -1,507 174.51%
NP 32,780 34,612 25,870 24,290 25,360 23,488 18,598 46.06%
-
NP to SH 32,780 34,612 25,870 24,290 25,360 23,488 18,598 46.06%
-
Tax Rate 17.23% 11.60% 14.26% 14.77% 3.18% 7.41% 7.50% -
Total Cost 324,172 269,788 247,055 223,556 219,216 191,484 172,142 52.67%
-
Net Worth 238,721 230,693 222,647 214,654 209,410 206,673 200,748 12.27%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,435 - - - - -
Div Payout % - - 17.14% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 238,721 230,693 222,647 214,654 209,410 206,673 200,748 12.27%
NOSH 88,743 88,728 88,704 88,700 88,733 88,700 88,435 0.23%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.18% 11.37% 9.48% 9.80% 10.37% 10.93% 9.75% -
ROE 13.73% 15.00% 11.62% 11.32% 12.11% 11.36% 9.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 402.23 343.07 307.68 279.42 275.63 242.36 215.68 51.68%
EPS 36.94 39.00 29.20 27.39 28.58 26.48 21.03 45.73%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.60 2.51 2.42 2.36 2.33 2.27 12.01%
Adjusted Per Share Value based on latest NOSH - 88,766
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 25.83 22.03 19.75 17.94 17.70 15.56 13.80 52.05%
EPS 2.37 2.50 1.87 1.76 1.84 1.70 1.35 45.67%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.167 0.1611 0.1553 0.1515 0.1496 0.1453 12.28%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.35 0.36 0.34 0.34 0.36 0.25 -
P/RPS 0.09 0.10 0.12 0.12 0.12 0.15 0.12 -17.49%
P/EPS 1.03 0.90 1.23 1.24 1.19 1.36 1.19 -9.20%
EY 97.20 111.45 81.01 80.54 84.06 73.56 84.12 10.14%
DY 0.00 0.00 13.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.14 0.14 0.14 0.15 0.11 17.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 25/11/02 23/08/02 28/05/02 21/02/02 -
Price 0.41 0.37 0.34 0.36 0.39 0.33 0.26 -
P/RPS 0.10 0.11 0.11 0.13 0.14 0.14 0.12 -11.47%
P/EPS 1.11 0.95 1.17 1.31 1.36 1.25 1.24 -7.13%
EY 90.09 105.43 85.78 76.07 73.28 80.24 80.88 7.47%
DY 0.00 0.00 14.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.14 0.15 0.17 0.14 0.11 23.03%

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