[TSH] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 59.15%
YoY- 86.37%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 861,542 624,652 541,407 477,918 402,504 272,925 190,740 28.55%
PBT 121,969 67,312 49,361 83,045 49,471 30,174 20,105 35.03%
Tax -12,137 5,932 -14,463 -10,950 -10,787 -4,304 -1,507 41.55%
NP 109,832 73,244 34,898 72,095 38,684 25,870 18,598 34.42%
-
NP to SH 94,881 63,722 28,772 72,095 38,684 25,870 18,598 31.18%
-
Tax Rate 9.95% -8.81% 29.30% 13.19% 21.80% 14.26% 7.50% -
Total Cost 751,710 551,408 506,509 405,823 363,820 247,055 172,142 27.83%
-
Net Worth 523,275 452,395 356,070 107,053 230,999 222,647 200,748 17.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 25,606 18,349 - - - 4,435 - -
Div Payout % 26.99% 28.80% - - - 17.14% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 523,275 452,395 356,070 107,053 230,999 222,647 200,748 17.30%
NOSH 393,943 366,995 329,634 98,214 90,944 88,704 88,435 28.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.75% 11.73% 6.45% 15.09% 9.61% 9.48% 9.75% -
ROE 18.13% 14.09% 8.08% 67.34% 16.75% 11.62% 9.26% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 218.70 170.21 164.24 486.61 442.58 307.68 215.68 0.23%
EPS 24.09 17.35 9.08 24.47 42.84 29.20 21.03 2.28%
DPS 6.50 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.3283 1.2327 1.0802 1.09 2.54 2.51 2.27 -8.54%
Adjusted Per Share Value based on latest NOSH - 98,227
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 62.35 45.21 39.18 34.59 29.13 19.75 13.80 28.56%
EPS 6.87 4.61 2.08 5.22 2.80 1.87 1.35 31.13%
DPS 1.85 1.33 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.3787 0.3274 0.2577 0.0775 0.1672 0.1611 0.1453 17.30%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.61 0.77 0.67 1.00 0.46 0.36 0.25 -
P/RPS 0.74 0.45 0.41 0.21 0.10 0.12 0.12 35.39%
P/EPS 6.68 4.43 7.68 1.36 1.08 1.23 1.19 33.29%
EY 14.96 22.55 13.03 73.41 92.47 81.01 84.12 -24.99%
DY 4.04 6.49 0.00 0.00 0.00 13.89 0.00 -
P/NAPS 1.21 0.62 0.62 0.92 0.18 0.14 0.11 49.10%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 05/03/07 24/02/06 25/02/05 26/02/04 27/02/03 21/02/02 -
Price 1.63 0.81 0.70 0.92 0.52 0.34 0.26 -
P/RPS 0.75 0.48 0.43 0.19 0.12 0.11 0.12 35.70%
P/EPS 6.77 4.67 8.02 1.25 1.22 1.17 1.24 32.67%
EY 14.78 21.44 12.47 79.79 81.80 85.78 80.88 -24.65%
DY 3.99 6.17 0.00 0.00 0.00 14.71 0.00 -
P/NAPS 1.23 0.66 0.65 0.84 0.20 0.14 0.11 49.51%

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