[TSH] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -5.29%
YoY- 29.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 615,362 555,756 446,760 356,952 244,576 182,040 196,170 20.97%
PBT 56,940 54,130 54,034 39,606 26,192 14,392 20,728 18.33%
Tax -9,126 -7,644 -10,690 -6,826 -832 -750 -3,284 18.56%
NP 47,814 46,486 43,344 32,780 25,360 13,642 17,444 18.29%
-
NP to SH 41,054 38,512 43,344 32,780 25,360 13,642 17,444 15.32%
-
Tax Rate 16.03% 14.12% 19.78% 17.23% 3.18% 5.21% 15.84% -
Total Cost 567,548 509,270 403,416 324,172 219,216 168,398 178,726 21.22%
-
Net Worth 378,895 321,499 195,516 238,721 209,410 188,440 140,677 17.94%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 378,895 321,499 195,516 238,721 209,410 188,440 140,677 17.94%
NOSH 378,895 303,301 97,758 88,743 88,733 88,469 68,623 32.92%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.77% 8.36% 9.70% 9.18% 10.37% 7.49% 8.89% -
ROE 10.84% 11.98% 22.17% 13.73% 12.11% 7.24% 12.40% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 162.41 183.24 457.01 402.23 275.63 205.77 285.87 -8.98%
EPS 11.26 12.68 14.78 36.94 28.58 15.42 25.42 -12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.06 2.00 2.69 2.36 2.13 2.05 -11.27%
Adjusted Per Share Value based on latest NOSH - 88,738
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.53 40.22 32.33 25.83 17.70 13.17 14.20 20.97%
EPS 2.97 2.79 3.14 2.37 1.84 0.99 1.26 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2742 0.2327 0.1415 0.1728 0.1515 0.1364 0.1018 17.94%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.83 0.79 0.38 0.34 0.28 0.45 -
P/RPS 0.39 0.45 0.17 0.09 0.12 0.14 0.16 16.00%
P/EPS 5.81 6.54 1.78 1.03 1.19 1.82 1.77 21.89%
EY 17.20 15.30 56.12 97.20 84.06 55.07 56.49 -17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.40 0.14 0.14 0.13 0.22 19.15%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 12/09/06 25/08/05 23/08/04 28/08/03 23/08/02 29/08/01 24/08/00 -
Price 0.69 0.87 0.83 0.41 0.39 0.29 0.48 -
P/RPS 0.42 0.47 0.18 0.10 0.14 0.14 0.17 16.26%
P/EPS 6.37 6.85 1.87 1.11 1.36 1.88 1.89 22.43%
EY 15.70 14.59 53.42 90.09 73.28 53.17 52.96 -18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 0.42 0.15 0.17 0.14 0.23 20.08%

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