[TSH] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 67.79%
YoY- 13.68%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 185,885 122,288 53,743 190,740 139,549 91,020 41,822 170.08%
PBT 21,374 13,096 6,342 20,105 11,619 7,196 2,986 270.97%
Tax -3,156 -416 -470 -1,507 -535 -375 -765 157.00%
NP 18,218 12,680 5,872 18,598 11,084 6,821 2,221 306.20%
-
NP to SH 18,218 12,680 5,872 18,598 11,084 6,821 2,221 306.20%
-
Tax Rate 14.77% 3.18% 7.41% 7.50% 4.60% 5.21% 25.62% -
Total Cost 167,667 109,608 47,871 172,142 128,465 84,199 39,601 161.48%
-
Net Worth 214,654 209,410 206,673 200,748 192,842 188,440 183,556 10.98%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 214,654 209,410 206,673 200,748 192,842 188,440 183,556 10.98%
NOSH 88,700 88,733 88,700 88,435 88,459 88,469 87,826 0.66%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.80% 10.37% 10.93% 9.75% 7.94% 7.49% 5.31% -
ROE 8.49% 6.06% 2.84% 9.26% 5.75% 3.62% 1.21% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 209.57 137.82 60.59 215.68 157.75 102.88 47.62 168.30%
EPS 20.54 14.29 6.62 21.03 12.53 7.71 2.53 303.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.36 2.33 2.27 2.18 2.13 2.09 10.25%
Adjusted Per Share Value based on latest NOSH - 88,411
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 13.45 8.85 3.89 13.80 10.10 6.59 3.03 169.85%
EPS 1.32 0.92 0.42 1.35 0.80 0.49 0.16 307.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.1515 0.1496 0.1453 0.1396 0.1364 0.1328 10.98%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.34 0.34 0.36 0.25 0.25 0.28 0.22 -
P/RPS 0.16 0.25 0.59 0.12 0.16 0.27 0.46 -50.50%
P/EPS 1.66 2.38 5.44 1.19 2.00 3.63 8.70 -66.82%
EY 60.41 42.03 18.39 84.12 50.12 27.54 11.49 202.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.15 0.11 0.11 0.13 0.11 17.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 23/08/02 28/05/02 21/02/02 23/11/01 29/08/01 28/05/01 -
Price 0.36 0.39 0.33 0.26 0.26 0.29 0.25 -
P/RPS 0.17 0.28 0.54 0.12 0.16 0.28 0.52 -52.51%
P/EPS 1.75 2.73 4.98 1.24 2.08 3.76 9.89 -68.44%
EY 57.05 36.64 20.06 80.88 48.19 26.59 10.12 216.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.14 0.11 0.12 0.14 0.12 16.02%

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