[TSH] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 2.48%
YoY- -17.41%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 217,057 197,710 185,789 176,685 165,775 169,192 172,840 16.44%
PBT 25,359 22,814 19,458 16,699 16,779 18,653 19,948 17.40%
Tax -1,526 -1,190 -1,485 -1,686 -2,129 -3,433 -3,396 -41.41%
NP 23,833 21,624 17,973 15,013 14,650 15,220 16,552 27.59%
-
NP to SH 23,833 21,624 17,973 15,013 14,650 15,220 16,552 27.59%
-
Tax Rate 6.02% 5.22% 7.63% 10.10% 12.69% 18.40% 17.02% -
Total Cost 193,224 176,086 167,816 161,672 151,125 153,972 156,288 15.23%
-
Net Worth 209,476 206,673 176,823 192,807 188,382 183,556 144,607 28.11%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 209,476 206,673 176,823 192,807 188,382 183,556 144,607 28.11%
NOSH 88,761 88,700 88,411 88,443 88,442 87,826 69,190 18.11%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.98% 10.94% 9.67% 8.50% 8.84% 9.00% 9.58% -
ROE 11.38% 10.46% 10.16% 7.79% 7.78% 8.29% 11.45% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 244.54 222.90 210.14 199.77 187.44 192.64 249.80 -1.41%
EPS 26.85 24.38 20.33 16.97 16.56 17.33 23.92 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.33 2.00 2.18 2.13 2.09 2.09 8.46%
Adjusted Per Share Value based on latest NOSH - 88,443
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 15.71 14.31 13.45 12.79 12.00 12.24 12.51 16.44%
EPS 1.72 1.56 1.30 1.09 1.06 1.10 1.20 27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.1496 0.128 0.1395 0.1363 0.1328 0.1047 28.07%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.34 0.36 0.25 0.25 0.28 0.22 0.31 -
P/RPS 0.14 0.16 0.12 0.13 0.15 0.11 0.12 10.85%
P/EPS 1.27 1.48 1.23 1.47 1.69 1.27 1.30 -1.54%
EY 78.97 67.72 81.31 67.90 59.16 78.77 77.17 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.13 0.11 0.13 0.11 0.15 -4.50%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 28/05/02 21/02/02 23/11/01 29/08/01 28/05/01 26/02/01 -
Price 0.39 0.33 0.26 0.26 0.29 0.25 0.27 -
P/RPS 0.16 0.15 0.12 0.13 0.15 0.13 0.11 28.46%
P/EPS 1.45 1.35 1.28 1.53 1.75 1.44 1.13 18.13%
EY 68.85 73.87 78.19 65.29 57.12 69.32 88.60 -15.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.13 0.12 0.14 0.12 0.13 19.64%

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