[TSH] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 26.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Revenue 533,628 424,964 304,400 214,972 181,880 24.00%
PBT 58,196 48,172 39,152 25,368 17,124 27.70%
Tax -8,544 -8,900 -4,540 -1,880 -2,912 24.00%
NP 49,652 39,272 34,612 23,488 14,212 28.40%
-
NP to SH 49,652 39,272 34,612 23,488 14,212 28.40%
-
Tax Rate 14.68% 18.48% 11.60% 7.41% 17.01% -
Total Cost 483,976 385,692 269,788 191,484 167,668 23.60%
-
Net Worth 331,142 257,649 230,693 206,673 86,036 30.91%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Net Worth 331,142 257,649 230,693 206,673 86,036 30.91%
NOSH 301,038 97,594 88,728 88,700 39,831 49.82%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
NP Margin 9.30% 9.24% 11.37% 10.93% 7.81% -
ROE 14.99% 15.24% 15.00% 11.36% 16.52% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
RPS 177.26 435.44 343.07 242.36 456.62 -17.23%
EPS 13.48 40.24 39.00 26.48 35.68 -17.68%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 2.64 2.60 2.33 2.16 -12.61%
Adjusted Per Share Value based on latest NOSH - 88,700
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
RPS 38.62 30.75 22.03 15.56 13.16 24.01%
EPS 3.59 2.84 2.50 1.70 1.03 28.34%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.1865 0.167 0.1496 0.0623 30.89%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 -
Price 0.94 0.72 0.35 0.36 0.73 -
P/RPS 0.53 0.17 0.10 0.15 0.16 27.04%
P/EPS 5.70 1.79 0.90 1.36 2.05 22.68%
EY 17.55 55.89 111.45 73.56 48.88 -18.51%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.27 0.13 0.15 0.34 20.10%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 CAGR
Date 27/05/05 24/05/04 29/05/03 28/05/02 30/05/00 -
Price 0.89 0.71 0.37 0.33 0.55 -
P/RPS 0.50 0.16 0.11 0.14 0.12 33.01%
P/EPS 5.40 1.76 0.95 1.25 1.54 28.50%
EY 18.53 56.68 105.43 80.24 64.87 -22.15%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.27 0.14 0.14 0.25 26.48%

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