[TSH] QoQ Annualized Quarter 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- 1.52%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 477,918 449,240 446,760 424,964 402,504 386,830 356,952 21.37%
PBT 83,045 58,573 54,034 48,172 49,471 40,045 39,606 63.45%
Tax -10,950 -13,272 -10,690 -8,900 -10,787 -5,957 -6,826 36.83%
NP 72,095 45,301 43,344 39,272 38,684 34,088 32,780 68.71%
-
NP to SH 72,095 45,301 43,344 39,272 38,684 34,088 32,780 68.71%
-
Tax Rate 13.19% 22.66% 19.78% 18.48% 21.80% 14.88% 17.23% -
Total Cost 405,823 403,938 403,416 385,692 363,820 352,742 324,172 16.07%
-
Net Worth 107,053 275,772 195,516 257,649 230,999 243,072 238,721 -41.26%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 107,053 275,772 195,516 257,649 230,999 243,072 238,721 -41.26%
NOSH 98,214 98,139 97,758 97,594 90,944 88,712 88,743 6.96%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.09% 10.08% 9.70% 9.24% 9.61% 8.81% 9.18% -
ROE 67.34% 16.43% 22.17% 15.24% 16.75% 14.02% 13.73% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 486.61 457.76 457.01 435.44 442.58 436.05 402.23 13.47%
EPS 24.47 46.16 14.78 40.24 42.84 38.43 36.94 -23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 2.81 2.00 2.64 2.54 2.74 2.69 -45.09%
Adjusted Per Share Value based on latest NOSH - 97,594
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.59 32.51 32.33 30.75 29.13 27.99 25.83 21.38%
EPS 5.22 3.28 3.14 2.84 2.80 2.47 2.37 68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.1996 0.1415 0.1865 0.1672 0.1759 0.1728 -41.26%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.78 0.79 0.72 0.46 0.39 0.38 -
P/RPS 0.21 0.17 0.17 0.17 0.10 0.09 0.09 75.46%
P/EPS 1.36 1.69 1.78 1.79 1.08 1.01 1.03 20.25%
EY 73.41 59.18 56.12 55.89 92.47 98.53 97.20 -16.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.28 0.40 0.27 0.18 0.14 0.14 248.84%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 23/08/04 24/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.92 0.83 0.83 0.71 0.52 0.45 0.41 -
P/RPS 0.19 0.18 0.18 0.16 0.12 0.10 0.10 53.10%
P/EPS 1.25 1.80 1.87 1.76 1.22 1.17 1.11 8.20%
EY 79.79 55.61 53.42 56.68 81.80 85.39 90.09 -7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.30 0.42 0.27 0.20 0.16 0.15 213.70%

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