[TSH] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.45%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 449,311 447,408 432,645 402,504 377,163 329,113 295,282 32.19%
PBT 63,368 56,686 51,726 49,471 38,834 36,881 33,620 52.40%
Tax -16,273 -12,719 -11,877 -10,787 -5,616 -7,301 -4,969 120.05%
NP 47,095 43,967 39,849 38,684 33,218 29,580 28,651 39.15%
-
NP to SH 47,095 43,967 39,849 38,684 33,218 29,580 28,651 39.15%
-
Tax Rate 25.68% 22.44% 22.96% 21.80% 14.46% 19.80% 14.78% -
Total Cost 402,216 403,441 392,796 363,820 343,945 299,533 266,631 31.43%
-
Net Worth 196,236 195,482 257,649 239,156 243,181 238,706 230,693 -10.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 196,236 195,482 257,649 239,156 243,181 238,706 230,693 -10.19%
NOSH 98,118 97,741 97,594 90,934 88,752 88,738 88,728 6.91%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.48% 9.83% 9.21% 9.61% 8.81% 8.99% 9.70% -
ROE 24.00% 22.49% 15.47% 16.18% 13.66% 12.39% 12.42% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 457.93 457.75 443.31 442.63 424.96 370.88 332.79 23.64%
EPS 48.00 44.98 40.83 42.54 37.43 33.33 32.29 30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.64 2.63 2.74 2.69 2.60 -16.00%
Adjusted Per Share Value based on latest NOSH - 90,934
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.52 32.38 31.31 29.13 27.30 23.82 21.37 32.20%
EPS 3.41 3.18 2.88 2.80 2.40 2.14 2.07 39.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1415 0.1865 0.1731 0.176 0.1728 0.167 -10.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.78 0.79 0.72 0.46 0.39 0.38 0.35 -
P/RPS 0.17 0.17 0.16 0.10 0.09 0.10 0.11 33.56%
P/EPS 1.63 1.76 1.76 1.08 1.04 1.14 1.08 31.47%
EY 61.54 56.94 56.71 92.48 95.97 87.72 92.26 -23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.27 0.17 0.14 0.14 0.13 107.59%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 23/08/04 24/05/04 26/02/04 20/11/03 28/08/03 29/05/03 -
Price 0.83 0.83 0.71 0.52 0.45 0.41 0.37 -
P/RPS 0.18 0.18 0.16 0.12 0.11 0.11 0.11 38.73%
P/EPS 1.73 1.85 1.74 1.22 1.20 1.23 1.15 31.19%
EY 57.83 54.20 57.51 81.81 83.17 81.30 87.27 -23.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.27 0.20 0.16 0.15 0.14 107.59%

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