[TSH] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.6%
YoY- 160.69%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 541,407 557,577 532,416 505,084 477,918 449,311 447,408 13.51%
PBT 49,369 80,459 83,101 85,552 83,046 63,368 56,686 -8.77%
Tax -14,463 -8,783 -9,427 -10,861 -10,950 -16,273 -12,719 8.91%
NP 34,906 71,676 73,674 74,691 72,096 47,095 43,967 -14.22%
-
NP to SH 31,048 68,563 71,956 74,691 72,096 47,095 43,967 -20.65%
-
Tax Rate 29.30% 10.92% 11.34% 12.70% 13.19% 25.68% 22.44% -
Total Cost 506,501 485,901 458,742 430,393 405,822 402,216 403,441 16.32%
-
Net Worth 328,666 332,817 322,049 331,142 294,681 196,236 195,482 41.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 328,666 332,817 322,049 331,142 294,681 196,236 195,482 41.26%
NOSH 328,666 329,522 303,820 301,038 98,227 98,118 97,741 123.95%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.45% 12.85% 13.84% 14.79% 15.09% 10.48% 9.83% -
ROE 9.45% 20.60% 22.34% 22.56% 24.47% 24.00% 22.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 164.73 169.21 175.24 167.78 486.54 457.93 457.75 -49.31%
EPS 9.45 20.81 23.68 24.81 73.40 48.00 44.98 -64.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.06 1.10 3.00 2.00 2.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 301,038
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.18 40.35 38.53 36.55 34.59 32.52 32.38 13.51%
EPS 2.25 4.96 5.21 5.41 5.22 3.41 3.18 -20.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.2409 0.2331 0.2396 0.2133 0.142 0.1415 41.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.67 0.77 0.83 0.94 1.00 0.78 0.79 -
P/RPS 0.41 0.46 0.47 0.56 0.21 0.17 0.17 79.55%
P/EPS 7.09 3.70 3.50 3.79 1.36 1.63 1.76 152.53%
EY 14.10 27.02 28.53 26.39 73.40 61.54 56.94 -60.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.76 0.78 0.85 0.33 0.39 0.40 40.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 -
Price 0.70 0.75 0.87 0.89 0.92 0.83 0.83 -
P/RPS 0.42 0.44 0.50 0.53 0.19 0.18 0.18 75.64%
P/EPS 7.41 3.60 3.67 3.59 1.25 1.73 1.85 151.57%
EY 13.50 27.74 27.22 27.88 79.78 57.83 54.20 -60.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.82 0.81 0.31 0.42 0.42 40.44%

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