[TSH] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -66.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 402,504 290,123 178,476 76,100 272,925 185,885 122,288 120.79%
PBT 49,471 30,034 19,803 9,788 30,174 21,374 13,096 141.96%
Tax -10,787 -4,468 -3,413 -1,135 -4,304 -3,156 -416 770.88%
NP 38,684 25,566 16,390 8,653 25,870 18,218 12,680 109.92%
-
NP to SH 38,684 25,566 16,390 8,653 25,870 18,218 12,680 109.92%
-
Tax Rate 21.80% 14.88% 17.23% 11.60% 14.26% 14.77% 3.18% -
Total Cost 363,820 264,557 162,086 67,447 247,055 167,667 109,608 122.03%
-
Net Worth 230,999 243,072 238,721 230,693 222,647 214,654 209,410 6.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 4,435 - - -
Div Payout % - - - - 17.14% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 230,999 243,072 238,721 230,693 222,647 214,654 209,410 6.74%
NOSH 90,944 88,712 88,743 88,728 88,704 88,700 88,733 1.64%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.61% 8.81% 9.18% 11.37% 9.48% 9.80% 10.37% -
ROE 16.75% 10.52% 6.87% 3.75% 11.62% 8.49% 6.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 442.58 327.04 201.11 85.77 307.68 209.57 137.82 117.20%
EPS 42.84 28.82 18.47 9.75 29.20 20.54 14.29 107.49%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.54 2.74 2.69 2.60 2.51 2.42 2.36 5.00%
Adjusted Per Share Value based on latest NOSH - 88,728
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.13 21.00 12.92 5.51 19.75 13.45 8.85 120.79%
EPS 2.80 1.85 1.19 0.63 1.87 1.32 0.92 109.58%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.1672 0.1759 0.1728 0.167 0.1611 0.1553 0.1515 6.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.46 0.39 0.38 0.35 0.36 0.34 0.34 -
P/RPS 0.10 0.12 0.19 0.41 0.12 0.16 0.25 -45.62%
P/EPS 1.08 1.35 2.06 3.59 1.23 1.66 2.38 -40.86%
EY 92.47 73.89 48.60 27.86 81.01 60.41 42.03 68.91%
DY 0.00 0.00 0.00 0.00 13.89 0.00 0.00 -
P/NAPS 0.18 0.14 0.14 0.13 0.14 0.14 0.14 18.18%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 29/05/03 27/02/03 25/11/02 23/08/02 -
Price 0.52 0.45 0.41 0.37 0.34 0.36 0.39 -
P/RPS 0.12 0.14 0.20 0.43 0.11 0.17 0.28 -43.06%
P/EPS 1.22 1.56 2.22 3.79 1.17 1.75 2.73 -41.46%
EY 81.80 64.04 45.05 26.36 85.78 57.05 36.64 70.56%
DY 0.00 0.00 0.00 0.00 14.71 0.00 0.00 -
P/NAPS 0.20 0.16 0.15 0.14 0.14 0.15 0.17 11.41%

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