[TSH] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 42.96%
YoY- 71.43%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 113,550 117,139 106,241 112,381 111,647 102,376 76,100 30.48%
PBT 16,913 14,975 12,043 19,437 10,231 10,015 9,788 43.85%
Tax -4,609 -3,120 -2,225 -6,319 -1,055 -2,278 -1,135 153.88%
NP 12,304 11,855 9,818 13,118 9,176 7,737 8,653 26.36%
-
NP to SH 12,304 11,855 9,818 13,118 9,176 7,737 8,653 26.36%
-
Tax Rate 27.25% 20.83% 18.48% 32.51% 10.31% 22.75% 11.60% -
Total Cost 101,246 105,284 96,423 99,263 102,471 94,639 67,447 31.00%
-
Net Worth 196,236 195,482 257,649 239,156 243,181 238,706 230,693 -10.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 196,236 195,482 257,649 239,156 243,181 238,706 230,693 -10.19%
NOSH 98,118 97,741 97,594 90,934 88,752 88,738 88,728 6.91%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.84% 10.12% 9.24% 11.67% 8.22% 7.56% 11.37% -
ROE 6.27% 6.06% 3.81% 5.49% 3.77% 3.24% 3.75% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 115.73 119.85 108.86 123.58 125.80 115.37 85.77 22.04%
EPS 4.04 4.04 10.06 14.53 10.34 8.72 9.75 -44.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.64 2.63 2.74 2.69 2.60 -16.00%
Adjusted Per Share Value based on latest NOSH - 90,934
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.22 8.48 7.69 8.13 8.08 7.41 5.51 30.46%
EPS 0.89 0.86 0.71 0.95 0.66 0.56 0.63 25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1415 0.1865 0.1731 0.176 0.1728 0.167 -10.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.78 0.79 0.72 0.46 0.39 0.38 0.35 -
P/RPS 0.67 0.66 0.66 0.37 0.31 0.33 0.41 38.61%
P/EPS 6.22 6.51 7.16 3.19 3.77 4.36 3.59 44.11%
EY 16.08 15.35 13.97 31.36 26.51 22.94 27.86 -30.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.27 0.17 0.14 0.14 0.13 107.59%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 23/08/04 24/05/04 26/02/04 20/11/03 28/08/03 29/05/03 -
Price 0.83 0.83 0.71 0.52 0.45 0.41 0.37 -
P/RPS 0.72 0.69 0.65 0.42 0.36 0.36 0.43 40.87%
P/EPS 6.62 6.84 7.06 3.60 4.35 4.70 3.79 44.88%
EY 15.11 14.61 14.17 27.74 22.98 21.27 26.36 -30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.27 0.20 0.16 0.15 0.14 107.59%

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