[TSH] QoQ 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- 15.94%
YoY- 48.03%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter 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 87,040 63,597 68,545 53,743 51,191 48,529 35.01%
PBT 9,788 8,800 8,278 6,754 6,342 8,487 4,423 69.90%
Tax -1,135 -1,148 -2,740 54 -470 -972 -160 269.63%
NP 8,653 7,652 5,538 6,808 5,872 7,515 4,263 60.38%
-
NP to SH 8,653 7,652 5,538 6,808 5,872 7,515 4,263 60.38%
-
Tax Rate 11.60% 13.05% 33.10% -0.80% 7.41% 11.45% 3.62% -
Total Cost 67,447 79,388 58,059 61,737 47,871 43,676 44,266 32.44%
-
Net Worth 230,693 222,701 214,813 209,476 206,673 200,694 192,807 12.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 230,693 222,701 214,813 209,476 206,673 200,694 192,807 12.71%
NOSH 88,728 88,725 88,766 88,761 88,700 88,411 88,443 0.21%
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% 8.79% 8.71% 9.93% 10.93% 14.68% 8.78% -
ROE 3.75% 3.44% 2.58% 3.25% 2.84% 3.74% 2.21% -
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 98.10 71.65 77.22 60.59 57.90 54.87 34.72%
EPS 9.75 8.71 6.24 7.67 6.62 8.50 4.82 60.01%
DPS 0.00 0.00 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 6.30 4.60 4.96 3.89 3.70 3.51 35.10%
EPS 0.63 0.55 0.40 0.49 0.42 0.54 0.31 60.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1612 0.1555 0.1516 0.1496 0.1452 0.1395 12.75%
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 0.37 0.47 0.44 0.59 0.43 0.46 -7.39%
P/EPS 3.59 4.17 5.45 4.43 5.44 2.94 5.19 -21.80%
EY 27.86 23.96 18.35 22.56 18.39 34.00 19.28 27.84%
DY 0.00 0.00 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 0.35 0.50 0.51 0.54 0.45 0.47 -5.76%
P/EPS 3.79 3.94 5.77 5.08 4.98 3.06 5.39 -20.94%
EY 26.36 25.37 17.33 19.67 20.06 32.69 18.54 26.46%
DY 0.00 0.00 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