[TSH] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 19.72%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 232,125 217,057 197,710 185,789 176,685 165,775 169,192 23.44%
PBT 29,214 25,359 22,814 19,458 16,699 16,779 18,653 34.82%
Tax -4,106 -1,526 -1,190 -1,485 -1,686 -2,129 -3,433 12.66%
NP 25,108 23,833 21,624 17,973 15,013 14,650 15,220 39.57%
-
NP to SH 25,108 23,833 21,624 17,973 15,013 14,650 15,220 39.57%
-
Tax Rate 14.05% 6.02% 5.22% 7.63% 10.10% 12.69% 18.40% -
Total Cost 207,017 193,224 176,086 167,816 161,672 151,125 153,972 21.79%
-
Net Worth 214,813 209,476 206,673 176,823 192,807 188,382 183,556 11.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 214,813 209,476 206,673 176,823 192,807 188,382 183,556 11.04%
NOSH 88,766 88,761 88,700 88,411 88,443 88,442 87,826 0.71%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.82% 10.98% 10.94% 9.67% 8.50% 8.84% 9.00% -
ROE 11.69% 11.38% 10.46% 10.16% 7.79% 7.78% 8.29% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 261.50 244.54 222.90 210.14 199.77 187.44 192.64 22.57%
EPS 28.29 26.85 24.38 20.33 16.97 16.56 17.33 38.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.36 2.33 2.00 2.18 2.13 2.09 10.25%
Adjusted Per Share Value based on latest NOSH - 88,411
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 16.80 15.71 14.31 13.45 12.79 12.00 12.24 23.48%
EPS 1.82 1.72 1.56 1.30 1.09 1.06 1.10 39.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1516 0.1496 0.128 0.1395 0.1363 0.1328 11.08%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.34 0.34 0.36 0.25 0.25 0.28 0.22 -
P/RPS 0.13 0.14 0.16 0.12 0.13 0.15 0.11 11.76%
P/EPS 1.20 1.27 1.48 1.23 1.47 1.69 1.27 -3.70%
EY 83.19 78.97 67.72 81.31 67.90 59.16 78.77 3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.15 0.13 0.11 0.13 0.11 17.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 23/08/02 28/05/02 21/02/02 23/11/01 29/08/01 28/05/01 -
Price 0.36 0.39 0.33 0.26 0.26 0.29 0.25 -
P/RPS 0.14 0.16 0.15 0.12 0.13 0.15 0.13 5.05%
P/EPS 1.27 1.45 1.35 1.28 1.53 1.75 1.44 -8.02%
EY 78.57 68.85 73.87 78.19 65.29 57.12 69.32 8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.14 0.13 0.12 0.14 0.12 16.02%

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