[TSH] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.6%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 117,139 106,241 112,381 111,647 102,376 76,100 87,040 21.91%
PBT 14,975 12,043 19,437 10,231 10,015 9,788 8,800 42.58%
Tax -3,120 -2,225 -6,319 -1,055 -2,278 -1,135 -1,148 94.86%
NP 11,855 9,818 13,118 9,176 7,737 8,653 7,652 33.92%
-
NP to SH 11,855 9,818 13,118 9,176 7,737 8,653 7,652 33.92%
-
Tax Rate 20.83% 18.48% 32.51% 10.31% 22.75% 11.60% 13.05% -
Total Cost 105,284 96,423 99,263 102,471 94,639 67,447 79,388 20.72%
-
Net Worth 195,482 257,649 239,156 243,181 238,706 230,693 222,701 -8.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 195,482 257,649 239,156 243,181 238,706 230,693 222,701 -8.33%
NOSH 97,741 97,594 90,934 88,752 88,738 88,728 88,725 6.67%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.12% 9.24% 11.67% 8.22% 7.56% 11.37% 8.79% -
ROE 6.06% 3.81% 5.49% 3.77% 3.24% 3.75% 3.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 119.85 108.86 123.58 125.80 115.37 85.77 98.10 14.29%
EPS 4.04 10.06 14.53 10.34 8.72 9.75 8.71 -40.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.64 2.63 2.74 2.69 2.60 2.51 -14.06%
Adjusted Per Share Value based on latest NOSH - 88,752
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.48 7.69 8.13 8.08 7.41 5.51 6.30 21.93%
EPS 0.86 0.71 0.95 0.66 0.56 0.63 0.55 34.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1415 0.1865 0.1731 0.176 0.1728 0.167 0.1612 -8.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 0.72 0.46 0.39 0.38 0.35 0.36 -
P/RPS 0.66 0.66 0.37 0.31 0.33 0.41 0.37 47.13%
P/EPS 6.51 7.16 3.19 3.77 4.36 3.59 4.17 34.61%
EY 15.35 13.97 31.36 26.51 22.94 27.86 23.96 -25.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.17 0.14 0.14 0.13 0.14 101.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 26/02/04 20/11/03 28/08/03 29/05/03 27/02/03 -
Price 0.83 0.71 0.52 0.45 0.41 0.37 0.34 -
P/RPS 0.69 0.65 0.42 0.36 0.36 0.43 0.35 57.28%
P/EPS 6.84 7.06 3.60 4.35 4.70 3.79 3.94 44.49%
EY 14.61 14.17 27.74 22.98 21.27 26.36 25.37 -30.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.27 0.20 0.16 0.15 0.14 0.14 108.14%

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