[TSH] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 112.19%
YoY- 86.37%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 416,589 277,878 133,407 477,918 336,930 223,380 106,241 148.45%
PBT 41,336 27,065 14,549 83,045 43,930 27,017 12,043 127.37%
Tax -7,787 -3,822 -2,136 -10,950 -9,954 -5,345 -2,225 130.33%
NP 33,549 23,243 12,413 72,095 33,976 21,672 9,818 126.69%
-
NP to SH 28,168 19,256 12,413 72,095 33,976 21,672 9,818 101.77%
-
Tax Rate 18.84% 14.12% 14.68% 13.19% 22.66% 19.78% 18.48% -
Total Cost 383,040 254,635 120,994 405,823 302,954 201,708 96,423 150.61%
-
Net Worth 332,581 321,499 331,142 107,053 275,772 195,516 257,649 18.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 332,581 321,499 331,142 107,053 275,772 195,516 257,649 18.53%
NOSH 329,289 303,301 301,038 98,214 98,139 97,758 97,594 124.79%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.05% 8.36% 9.30% 15.09% 10.08% 9.70% 9.24% -
ROE 8.47% 5.99% 3.75% 67.34% 12.32% 11.08% 3.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 126.51 91.62 44.32 486.61 343.32 228.50 108.86 10.52%
EPS 8.55 6.34 3.37 24.47 34.62 7.39 10.06 -10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.06 1.10 1.09 2.81 2.00 2.64 -47.26%
Adjusted Per Share Value based on latest NOSH - 98,227
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.15 20.11 9.65 34.59 24.38 16.17 7.69 148.43%
EPS 2.04 1.39 0.90 5.22 2.46 1.57 0.71 101.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2327 0.2396 0.0775 0.1996 0.1415 0.1865 18.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.77 0.83 0.94 1.00 0.78 0.79 0.72 -
P/RPS 0.61 0.91 2.12 0.21 0.23 0.35 0.66 -5.11%
P/EPS 9.00 13.07 22.80 1.36 2.25 3.56 7.16 16.45%
EY 11.11 7.65 4.39 73.41 44.38 28.06 13.97 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.85 0.92 0.28 0.40 0.27 99.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 24/05/04 -
Price 0.75 0.87 0.89 0.92 0.83 0.83 0.71 -
P/RPS 0.59 0.95 2.01 0.19 0.24 0.36 0.65 -6.24%
P/EPS 8.77 13.70 21.58 1.25 2.40 3.74 7.06 15.54%
EY 11.41 7.30 4.63 79.79 41.71 26.71 14.17 -13.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.81 0.84 0.30 0.42 0.27 95.72%

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