[TSH] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 115.94%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 76,100 272,925 185,885 122,288 53,743 190,740 139,549 -33.27%
PBT 9,788 30,174 21,374 13,096 6,342 20,105 11,619 -10.81%
Tax -1,135 -4,304 -3,156 -416 -470 -1,507 -535 65.18%
NP 8,653 25,870 18,218 12,680 5,872 18,598 11,084 -15.22%
-
NP to SH 8,653 25,870 18,218 12,680 5,872 18,598 11,084 -15.22%
-
Tax Rate 11.60% 14.26% 14.77% 3.18% 7.41% 7.50% 4.60% -
Total Cost 67,447 247,055 167,667 109,608 47,871 172,142 128,465 -34.94%
-
Net Worth 230,693 222,647 214,654 209,410 206,673 200,748 192,842 12.70%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,435 - - - - - -
Div Payout % - 17.14% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 230,693 222,647 214,654 209,410 206,673 200,748 192,842 12.70%
NOSH 88,728 88,704 88,700 88,733 88,700 88,435 88,459 0.20%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.37% 9.48% 9.80% 10.37% 10.93% 9.75% 7.94% -
ROE 3.75% 11.62% 8.49% 6.06% 2.84% 9.26% 5.75% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 85.77 307.68 209.57 137.82 60.59 215.68 157.75 -33.40%
EPS 9.75 29.20 20.54 14.29 6.62 21.03 12.53 -15.41%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.51 2.42 2.36 2.33 2.27 2.18 12.47%
Adjusted Per Share Value based on latest NOSH - 88,761
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.51 19.75 13.45 8.85 3.89 13.80 10.10 -33.25%
EPS 0.63 1.87 1.32 0.92 0.42 1.35 0.80 -14.73%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1611 0.1553 0.1515 0.1496 0.1453 0.1396 12.70%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.35 0.36 0.34 0.34 0.36 0.25 0.25 -
P/RPS 0.41 0.12 0.16 0.25 0.59 0.12 0.16 87.36%
P/EPS 3.59 1.23 1.66 2.38 5.44 1.19 2.00 47.75%
EY 27.86 81.01 60.41 42.03 18.39 84.12 50.12 -32.41%
DY 0.00 13.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.14 0.14 0.15 0.11 0.11 11.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 25/11/02 23/08/02 28/05/02 21/02/02 23/11/01 -
Price 0.37 0.34 0.36 0.39 0.33 0.26 0.26 -
P/RPS 0.43 0.11 0.17 0.28 0.54 0.12 0.16 93.41%
P/EPS 3.79 1.17 1.75 2.73 4.98 1.24 2.08 49.23%
EY 26.36 85.78 57.05 36.64 20.06 80.88 48.19 -33.14%
DY 0.00 14.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.15 0.17 0.14 0.11 0.12 10.83%

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