[TSH] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -86.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 190,740 139,549 91,020 41,822 175,523 135,704 98,085 55.60%
PBT 20,105 11,619 7,196 2,986 20,113 14,867 10,364 55.35%
Tax -1,507 -535 -375 -765 -3,753 -2,245 -1,642 -5.54%
NP 18,598 11,084 6,821 2,221 16,360 12,622 8,722 65.43%
-
NP to SH 18,598 11,084 6,821 2,221 16,360 12,622 8,722 65.43%
-
Tax Rate 7.50% 4.60% 5.21% 25.62% 18.66% 15.10% 15.84% -
Total Cost 172,142 128,465 84,199 39,601 159,163 123,082 89,363 54.63%
-
Net Worth 200,748 192,842 188,440 183,556 149,403 145,239 140,677 26.66%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 200,748 192,842 188,440 183,556 149,403 145,239 140,677 26.66%
NOSH 88,435 88,459 88,469 87,826 69,168 69,161 68,623 18.36%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 9.75% 7.94% 7.49% 5.31% 9.32% 9.30% 8.89% -
ROE 9.26% 5.75% 3.62% 1.21% 10.95% 8.69% 6.20% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 215.68 157.75 102.88 47.62 253.76 196.21 142.93 31.46%
EPS 21.03 12.53 7.71 2.53 21.00 18.25 12.71 39.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.18 2.13 2.09 2.16 2.10 2.05 7.01%
Adjusted Per Share Value based on latest NOSH - 87,826
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 13.80 10.10 6.59 3.03 12.70 9.82 7.10 55.55%
EPS 1.35 0.80 0.49 0.16 1.18 0.91 0.63 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1453 0.1396 0.1364 0.1328 0.1081 0.1051 0.1018 26.68%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.25 0.25 0.28 0.22 0.31 0.38 0.45 -
P/RPS 0.12 0.16 0.27 0.46 0.12 0.19 0.31 -46.79%
P/EPS 1.19 2.00 3.63 8.70 1.31 2.08 3.54 -51.55%
EY 84.12 50.12 27.54 11.49 76.30 48.03 28.24 106.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.13 0.11 0.14 0.18 0.22 -36.92%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 21/02/02 23/11/01 29/08/01 28/05/01 26/02/01 23/11/00 24/08/00 -
Price 0.26 0.26 0.29 0.25 0.27 0.31 0.48 -
P/RPS 0.12 0.16 0.28 0.52 0.11 0.16 0.34 -49.96%
P/EPS 1.24 2.08 3.76 9.89 1.14 1.70 3.78 -52.33%
EY 80.88 48.19 26.59 10.12 87.60 58.87 26.48 110.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.14 0.12 0.13 0.15 0.23 -38.76%

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