[TSH] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -4.22%
YoY- 64.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 555,452 449,240 386,830 247,846 186,065 180,938 238,252 -0.89%
PBT 55,114 58,573 40,045 28,498 15,492 19,822 19,389 -1.10%
Tax -10,382 -13,272 -5,957 -4,208 -713 -2,993 -1,017 -2.43%
NP 44,732 45,301 34,088 24,290 14,778 16,829 18,372 -0.94%
-
NP to SH 37,557 45,301 34,088 24,290 14,778 16,829 18,372 -0.75%
-
Tax Rate 18.84% 22.66% 14.88% 14.77% 4.60% 15.10% 5.25% -
Total Cost 510,720 403,938 352,742 223,556 171,286 164,109 219,880 -0.89%
-
Net Worth 332,581 275,772 243,072 214,654 192,842 145,239 78,289 -1.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 332,581 275,772 243,072 214,654 192,842 145,239 78,289 -1.52%
NOSH 329,289 98,139 88,712 88,700 88,459 69,161 27,960 -2.58%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.05% 10.08% 8.81% 9.80% 7.94% 9.30% 7.71% -
ROE 11.29% 16.43% 14.02% 11.32% 7.66% 11.59% 23.47% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 168.68 457.76 436.05 279.42 210.34 261.62 852.10 1.73%
EPS 11.40 46.16 38.43 27.39 16.71 24.33 65.71 1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 2.81 2.74 2.42 2.18 2.10 2.80 1.08%
Adjusted Per Share Value based on latest NOSH - 88,766
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.20 32.51 27.99 17.94 13.47 13.09 17.24 -0.89%
EPS 2.72 3.28 2.47 1.76 1.07 1.22 1.33 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.1996 0.1759 0.1553 0.1396 0.1051 0.0567 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.77 0.78 0.39 0.34 0.25 0.38 0.00 -
P/RPS 0.46 0.17 0.09 0.12 0.12 0.15 0.00 -100.00%
P/EPS 6.75 1.69 1.01 1.24 1.50 1.56 0.00 -100.00%
EY 14.81 59.18 98.53 80.54 66.83 64.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.28 0.14 0.14 0.11 0.18 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 29/11/04 20/11/03 25/11/02 23/11/01 23/11/00 30/11/99 -
Price 0.75 0.83 0.45 0.36 0.26 0.31 0.00 -
P/RPS 0.44 0.18 0.10 0.13 0.12 0.12 0.00 -100.00%
P/EPS 6.58 1.80 1.17 1.31 1.56 1.27 0.00 -100.00%
EY 15.21 55.61 85.39 76.07 64.26 78.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.30 0.16 0.15 0.12 0.15 0.00 -100.00%

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