[TSH] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3.03%
YoY- 43.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 377,163 329,113 295,282 272,925 232,125 217,057 197,710 53.75%
PBT 38,834 36,881 33,620 30,174 29,214 25,359 22,814 42.51%
Tax -5,616 -7,301 -4,969 -4,304 -4,106 -1,526 -1,190 181.08%
NP 33,218 29,580 28,651 25,870 25,108 23,833 21,624 33.10%
-
NP to SH 33,218 29,580 28,651 25,870 25,108 23,833 21,624 33.10%
-
Tax Rate 14.46% 19.80% 14.78% 14.26% 14.05% 6.02% 5.22% -
Total Cost 343,945 299,533 266,631 247,055 207,017 193,224 176,086 56.19%
-
Net Worth 243,181 238,706 230,693 222,701 214,813 209,476 206,673 11.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 243,181 238,706 230,693 222,701 214,813 209,476 206,673 11.44%
NOSH 88,752 88,738 88,728 88,725 88,766 88,761 88,700 0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.81% 8.99% 9.70% 9.48% 10.82% 10.98% 10.94% -
ROE 13.66% 12.39% 12.42% 11.62% 11.69% 11.38% 10.46% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 424.96 370.88 332.79 307.61 261.50 244.54 222.90 53.69%
EPS 37.43 33.33 32.29 29.16 28.29 26.85 24.38 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.69 2.60 2.51 2.42 2.36 2.33 11.40%
Adjusted Per Share Value based on latest NOSH - 88,725
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.30 23.82 21.37 19.75 16.80 15.71 14.31 53.76%
EPS 2.40 2.14 2.07 1.87 1.82 1.72 1.56 33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1728 0.167 0.1612 0.1555 0.1516 0.1496 11.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.38 0.35 0.36 0.34 0.34 0.36 -
P/RPS 0.09 0.10 0.11 0.12 0.13 0.14 0.16 -31.83%
P/EPS 1.04 1.14 1.08 1.23 1.20 1.27 1.48 -20.94%
EY 95.97 87.72 92.26 80.99 83.19 78.97 67.72 26.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.13 0.14 0.14 0.14 0.15 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 29/05/03 27/02/03 25/11/02 23/08/02 28/05/02 -
Price 0.45 0.41 0.37 0.34 0.36 0.39 0.33 -
P/RPS 0.11 0.11 0.11 0.11 0.14 0.16 0.15 -18.66%
P/EPS 1.20 1.23 1.15 1.17 1.27 1.45 1.35 -7.54%
EY 83.17 81.30 87.27 85.76 78.57 68.85 73.87 8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.14 0.14 0.15 0.17 0.14 9.30%

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