[TSH] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.79%
YoY- 34.09%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 144,471 133,407 140,988 113,550 117,139 106,241 112,381 18.24%
PBT 12,524 14,549 39,115 16,913 14,975 12,043 19,437 -25.41%
Tax -1,686 -2,136 -996 -4,609 -3,120 -2,225 -6,319 -58.58%
NP 10,838 12,413 38,119 12,304 11,855 9,818 13,118 -11.96%
-
NP to SH 9,120 12,413 38,119 12,304 11,855 9,818 13,118 -21.53%
-
Tax Rate 13.46% 14.68% 2.55% 27.25% 20.83% 18.48% 32.51% -
Total Cost 133,633 120,994 102,869 101,246 105,284 96,423 99,263 21.94%
-
Net Worth 322,049 331,142 294,681 196,236 195,482 257,649 239,156 21.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 322,049 331,142 294,681 196,236 195,482 257,649 239,156 21.96%
NOSH 303,820 301,038 98,227 98,118 97,741 97,594 90,934 123.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.50% 9.30% 27.04% 10.84% 10.12% 9.24% 11.67% -
ROE 2.83% 3.75% 12.94% 6.27% 6.06% 3.81% 5.49% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.55 44.32 143.53 115.73 119.85 108.86 123.58 -47.12%
EPS 3.00 3.37 13.05 4.04 4.04 10.06 14.53 -65.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.10 3.00 2.00 2.00 2.64 2.63 -45.46%
Adjusted Per Share Value based on latest NOSH - 98,118
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.46 9.65 10.20 8.22 8.48 7.69 8.13 18.31%
EPS 0.66 0.90 2.76 0.89 0.86 0.71 0.95 -21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2331 0.2396 0.2133 0.142 0.1415 0.1865 0.1731 21.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.83 0.94 1.00 0.78 0.79 0.72 0.46 -
P/RPS 1.75 2.12 0.70 0.67 0.66 0.66 0.37 182.03%
P/EPS 27.65 22.80 2.58 6.22 6.51 7.16 3.19 322.51%
EY 3.62 4.39 38.81 16.08 15.35 13.97 31.36 -76.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.33 0.39 0.40 0.27 0.17 176.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 24/05/04 26/02/04 -
Price 0.87 0.89 0.92 0.83 0.83 0.71 0.52 -
P/RPS 1.83 2.01 0.64 0.72 0.69 0.65 0.42 167.00%
P/EPS 28.98 21.58 2.37 6.62 6.84 7.06 3.60 302.17%
EY 3.45 4.63 42.18 15.11 14.61 14.17 27.74 -75.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.31 0.42 0.42 0.27 0.20 156.38%

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