[TSH] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 26.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 272,925 247,846 244,576 214,972 190,740 186,065 182,040 30.89%
PBT 30,174 28,498 26,192 25,368 20,105 15,492 14,392 63.58%
Tax -4,304 -4,208 -832 -1,880 -1,507 -713 -750 219.51%
NP 25,870 24,290 25,360 23,488 18,598 14,778 13,642 53.02%
-
NP to SH 25,870 24,290 25,360 23,488 18,598 14,778 13,642 53.02%
-
Tax Rate 14.26% 14.77% 3.18% 7.41% 7.50% 4.60% 5.21% -
Total Cost 247,055 223,556 219,216 191,484 172,142 171,286 168,398 29.02%
-
Net Worth 222,647 214,654 209,410 206,673 200,748 192,842 188,440 11.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,435 - - - - - - -
Div Payout % 17.14% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 222,647 214,654 209,410 206,673 200,748 192,842 188,440 11.72%
NOSH 88,704 88,700 88,733 88,700 88,435 88,459 88,469 0.17%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.48% 9.80% 10.37% 10.93% 9.75% 7.94% 7.49% -
ROE 11.62% 11.32% 12.11% 11.36% 9.26% 7.66% 7.24% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 307.68 279.42 275.63 242.36 215.68 210.34 205.77 30.66%
EPS 29.20 27.39 28.58 26.48 21.03 16.71 15.42 52.88%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.42 2.36 2.33 2.27 2.18 2.13 11.53%
Adjusted Per Share Value based on latest NOSH - 88,700
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.75 17.94 17.70 15.56 13.80 13.47 13.17 30.91%
EPS 1.87 1.76 1.84 1.70 1.35 1.07 0.99 52.62%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1553 0.1515 0.1496 0.1453 0.1396 0.1364 11.70%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.36 0.34 0.34 0.36 0.25 0.25 0.28 -
P/RPS 0.12 0.12 0.12 0.15 0.12 0.12 0.14 -9.74%
P/EPS 1.23 1.24 1.19 1.36 1.19 1.50 1.82 -22.93%
EY 81.01 80.54 84.06 73.56 84.12 66.83 55.07 29.25%
DY 13.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.14 0.15 0.11 0.11 0.13 5.05%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 23/08/02 28/05/02 21/02/02 23/11/01 29/08/01 -
Price 0.34 0.36 0.39 0.33 0.26 0.26 0.29 -
P/RPS 0.11 0.13 0.14 0.14 0.12 0.12 0.14 -14.81%
P/EPS 1.17 1.31 1.36 1.25 1.24 1.56 1.88 -27.04%
EY 85.78 76.07 73.28 80.24 80.88 64.26 53.17 37.43%
DY 14.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.17 0.14 0.11 0.12 0.14 0.00%

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