[TSH] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.99%
YoY- 40.33%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 612,925 555,452 449,240 386,830 247,846 186,065 180,938 22.53%
PBT 59,364 55,114 58,573 40,045 28,498 15,492 19,822 20.04%
Tax -8,278 -10,382 -13,272 -5,957 -4,208 -713 -2,993 18.46%
NP 51,085 44,732 45,301 34,088 24,290 14,778 16,829 20.31%
-
NP to SH 43,638 37,557 45,301 34,088 24,290 14,778 16,829 17.20%
-
Tax Rate 13.94% 18.84% 22.66% 14.88% 14.77% 4.60% 15.10% -
Total Cost 561,840 510,720 403,938 352,742 223,556 171,286 164,109 22.75%
-
Net Worth 409,884 332,581 275,772 243,072 214,654 192,842 145,239 18.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 409,884 332,581 275,772 243,072 214,654 192,842 145,239 18.86%
NOSH 366,491 329,289 98,139 88,712 88,700 88,459 69,161 32.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.33% 8.05% 10.08% 8.81% 9.80% 7.94% 9.30% -
ROE 10.65% 11.29% 16.43% 14.02% 11.32% 7.66% 11.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 167.24 168.68 457.76 436.05 279.42 210.34 261.62 -7.18%
EPS 11.89 11.40 46.16 38.43 27.39 16.71 24.33 -11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1184 1.01 2.81 2.74 2.42 2.18 2.10 -9.96%
Adjusted Per Share Value based on latest NOSH - 88,752
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 44.36 40.20 32.51 27.99 17.94 13.47 13.09 22.54%
EPS 3.16 2.72 3.28 2.47 1.76 1.07 1.22 17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2407 0.1996 0.1759 0.1553 0.1396 0.1051 18.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.70 0.77 0.78 0.39 0.34 0.25 0.38 -
P/RPS 0.42 0.46 0.17 0.09 0.12 0.12 0.15 18.71%
P/EPS 5.88 6.75 1.69 1.01 1.24 1.50 1.56 24.73%
EY 17.01 14.81 59.18 98.53 80.54 66.83 64.04 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.28 0.14 0.14 0.11 0.18 23.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 25/11/05 29/11/04 20/11/03 25/11/02 23/11/01 23/11/00 -
Price 0.70 0.75 0.83 0.45 0.36 0.26 0.31 -
P/RPS 0.42 0.44 0.18 0.10 0.13 0.12 0.12 23.20%
P/EPS 5.88 6.58 1.80 1.17 1.31 1.56 1.27 29.08%
EY 17.01 15.21 55.61 85.39 76.07 64.26 78.49 -22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.30 0.16 0.15 0.12 0.15 27.00%

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