[TSH] QoQ 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- 13.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 112,381 111,647 102,376 76,100 87,040 63,597 68,545 38.91%
PBT 19,437 10,231 10,015 9,788 8,800 8,278 6,754 101.93%
Tax -6,319 -1,055 -2,278 -1,135 -1,148 -2,740 54 -
NP 13,118 9,176 7,737 8,653 7,652 5,538 6,808 54.66%
-
NP to SH 13,118 9,176 7,737 8,653 7,652 5,538 6,808 54.66%
-
Tax Rate 32.51% 10.31% 22.75% 11.60% 13.05% 33.10% -0.80% -
Total Cost 99,263 102,471 94,639 67,447 79,388 58,059 61,737 37.12%
-
Net Worth 239,156 243,181 238,706 230,693 222,701 214,813 209,476 9.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 239,156 243,181 238,706 230,693 222,701 214,813 209,476 9.20%
NOSH 90,934 88,752 88,738 88,728 88,725 88,766 88,761 1.62%
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 11.67% 8.22% 7.56% 11.37% 8.79% 8.71% 9.93% -
ROE 5.49% 3.77% 3.24% 3.75% 3.44% 2.58% 3.25% -
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 123.58 125.80 115.37 85.77 98.10 71.65 77.22 36.70%
EPS 14.53 10.34 8.72 9.75 8.71 6.24 7.67 52.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.74 2.69 2.60 2.51 2.42 2.36 7.46%
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 8.13 8.08 7.41 5.51 6.30 4.60 4.96 38.89%
EPS 0.95 0.66 0.56 0.63 0.55 0.40 0.49 55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1731 0.176 0.1728 0.167 0.1612 0.1555 0.1516 9.21%
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 0.37 0.31 0.33 0.41 0.37 0.47 0.44 -10.88%
P/EPS 3.19 3.77 4.36 3.59 4.17 5.45 4.43 -19.61%
EY 31.36 26.51 22.94 27.86 23.96 18.35 22.56 24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.14 0.13 0.14 0.14 0.14 13.77%
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 0.42 0.36 0.36 0.43 0.35 0.50 0.51 -12.10%
P/EPS 3.60 4.35 4.70 3.79 3.94 5.77 5.08 -20.46%
EY 27.74 22.98 21.27 26.36 25.37 17.33 19.67 25.67%
DY 0.00 0.00 0.00 0.00 0.00 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