[TSH] QoQ TTM 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- 7.11%
YoY- 41.78%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 532,416 505,084 477,918 449,311 447,408 432,645 402,504 20.52%
PBT 83,101 85,552 83,046 63,368 56,686 51,726 49,471 41.35%
Tax -9,427 -10,861 -10,950 -16,273 -12,719 -11,877 -10,787 -8.59%
NP 73,674 74,691 72,096 47,095 43,967 39,849 38,684 53.70%
-
NP to SH 71,956 74,691 72,096 47,095 43,967 39,849 38,684 51.30%
-
Tax Rate 11.34% 12.70% 13.19% 25.68% 22.44% 22.96% 21.80% -
Total Cost 458,742 430,393 405,822 402,216 403,441 392,796 363,820 16.73%
-
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 13.84% 14.79% 15.09% 10.48% 9.83% 9.21% 9.61% -
ROE 22.34% 22.56% 24.47% 24.00% 22.49% 15.47% 16.18% -
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 175.24 167.78 486.54 457.93 457.75 443.31 442.63 -46.11%
EPS 23.68 24.81 73.40 48.00 44.98 40.83 42.54 -32.35%
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 38.53 36.55 34.59 32.52 32.38 31.31 29.13 20.51%
EPS 5.21 5.41 5.22 3.41 3.18 2.88 2.80 51.33%
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 0.47 0.56 0.21 0.17 0.17 0.16 0.10 180.85%
P/EPS 3.50 3.79 1.36 1.63 1.76 1.76 1.08 119.14%
EY 28.53 26.39 73.40 61.54 56.94 56.71 92.48 -54.37%
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 0.50 0.53 0.19 0.18 0.18 0.16 0.12 159.16%
P/EPS 3.67 3.59 1.25 1.73 1.85 1.74 1.22 108.52%
EY 27.22 27.88 79.78 57.83 54.20 57.51 81.81 -52.01%
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