[TSH] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.01%
YoY- 39.08%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 477,918 449,311 447,408 432,645 402,504 377,163 329,113 28.08%
PBT 83,046 63,368 56,686 51,726 49,471 38,834 36,881 71.37%
Tax -10,950 -16,273 -12,719 -11,877 -10,787 -5,616 -7,301 30.86%
NP 72,096 47,095 43,967 39,849 38,684 33,218 29,580 80.62%
-
NP to SH 72,096 47,095 43,967 39,849 38,684 33,218 29,580 80.62%
-
Tax Rate 13.19% 25.68% 22.44% 22.96% 21.80% 14.46% 19.80% -
Total Cost 405,822 402,216 403,441 392,796 363,820 343,945 299,533 22.32%
-
Net Worth 294,681 196,236 195,482 257,649 239,156 243,181 238,706 15.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 294,681 196,236 195,482 257,649 239,156 243,181 238,706 15.00%
NOSH 98,227 98,118 97,741 97,594 90,934 88,752 88,738 6.97%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.09% 10.48% 9.83% 9.21% 9.61% 8.81% 8.99% -
ROE 24.47% 24.00% 22.49% 15.47% 16.18% 13.66% 12.39% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 486.54 457.93 457.75 443.31 442.63 424.96 370.88 19.73%
EPS 73.40 48.00 44.98 40.83 42.54 37.43 33.33 68.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 2.00 2.64 2.63 2.74 2.69 7.50%
Adjusted Per Share Value based on latest NOSH - 97,594
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.59 32.52 32.38 31.31 29.13 27.30 23.82 28.08%
EPS 5.22 3.41 3.18 2.88 2.80 2.40 2.14 80.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2133 0.142 0.1415 0.1865 0.1731 0.176 0.1728 14.99%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.78 0.79 0.72 0.46 0.39 0.38 -
P/RPS 0.21 0.17 0.17 0.16 0.10 0.09 0.10 63.62%
P/EPS 1.36 1.63 1.76 1.76 1.08 1.04 1.14 12.42%
EY 73.40 61.54 56.94 56.71 92.48 95.97 87.72 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.40 0.27 0.17 0.14 0.14 76.65%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 23/08/04 24/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.92 0.83 0.83 0.71 0.52 0.45 0.41 -
P/RPS 0.19 0.18 0.18 0.16 0.12 0.11 0.11 43.72%
P/EPS 1.25 1.73 1.85 1.74 1.22 1.20 1.23 1.07%
EY 79.78 57.83 54.20 57.51 81.81 83.17 81.30 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.42 0.27 0.20 0.16 0.15 61.89%

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