[TSH] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.33%
YoY- 48.64%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 505,084 477,918 449,311 447,408 432,645 402,504 377,163 21.47%
PBT 85,552 83,046 63,368 56,686 51,726 49,471 38,834 69.22%
Tax -10,861 -10,950 -16,273 -12,719 -11,877 -10,787 -5,616 55.16%
NP 74,691 72,096 47,095 43,967 39,849 38,684 33,218 71.54%
-
NP to SH 74,691 72,096 47,095 43,967 39,849 38,684 33,218 71.54%
-
Tax Rate 12.70% 13.19% 25.68% 22.44% 22.96% 21.80% 14.46% -
Total Cost 430,393 405,822 402,216 403,441 392,796 363,820 343,945 16.10%
-
Net Worth 331,142 294,681 196,236 195,482 257,649 239,156 243,181 22.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 331,142 294,681 196,236 195,482 257,649 239,156 243,181 22.83%
NOSH 301,038 98,227 98,118 97,741 97,594 90,934 88,752 125.58%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.79% 15.09% 10.48% 9.83% 9.21% 9.61% 8.81% -
ROE 22.56% 24.47% 24.00% 22.49% 15.47% 16.18% 13.66% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 167.78 486.54 457.93 457.75 443.31 442.63 424.96 -46.15%
EPS 24.81 73.40 48.00 44.98 40.83 42.54 37.43 -23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 3.00 2.00 2.00 2.64 2.63 2.74 -45.54%
Adjusted Per Share Value based on latest NOSH - 97,741
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.55 34.59 32.52 32.38 31.31 29.13 27.30 21.45%
EPS 5.41 5.22 3.41 3.18 2.88 2.80 2.40 71.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2133 0.142 0.1415 0.1865 0.1731 0.176 22.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.94 1.00 0.78 0.79 0.72 0.46 0.39 -
P/RPS 0.56 0.21 0.17 0.17 0.16 0.10 0.09 237.92%
P/EPS 3.79 1.36 1.63 1.76 1.76 1.08 1.04 136.62%
EY 26.39 73.40 61.54 56.94 56.71 92.48 95.97 -57.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.33 0.39 0.40 0.27 0.17 0.14 232.44%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 23/08/04 24/05/04 26/02/04 20/11/03 -
Price 0.89 0.92 0.83 0.83 0.71 0.52 0.45 -
P/RPS 0.53 0.19 0.18 0.18 0.16 0.12 0.11 184.99%
P/EPS 3.59 1.25 1.73 1.85 1.74 1.22 1.20 107.48%
EY 27.88 79.78 57.83 54.20 57.51 81.81 83.17 -51.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.31 0.42 0.42 0.27 0.20 0.16 194.54%

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