[TSH] YoY Cumulative 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- 55.99%
YoY- 40.33%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 459,694 416,589 336,930 290,123 185,885 139,549 135,704 22.53%
PBT 44,523 41,336 43,930 30,034 21,374 11,619 14,867 20.04%
Tax -6,209 -7,787 -9,954 -4,468 -3,156 -535 -2,245 18.46%
NP 38,314 33,549 33,976 25,566 18,218 11,084 12,622 20.31%
-
NP to SH 32,729 28,168 33,976 25,566 18,218 11,084 12,622 17.20%
-
Tax Rate 13.95% 18.84% 22.66% 14.88% 14.77% 4.60% 15.10% -
Total Cost 421,380 383,040 302,954 264,557 167,667 128,465 123,082 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 7.98% 8.47% 12.32% 10.52% 8.49% 5.75% 8.69% -
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 125.43 126.51 343.32 327.04 209.57 157.75 196.21 -7.18%
EPS 8.92 8.55 34.62 28.82 20.54 12.53 18.25 -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 33.27 30.15 24.38 21.00 13.45 10.10 9.82 22.54%
EPS 2.37 2.04 2.46 1.85 1.32 0.80 0.91 17.28%
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 0.56 0.61 0.23 0.12 0.16 0.16 0.19 19.73%
P/EPS 7.84 9.00 2.25 1.35 1.66 2.00 2.08 24.73%
EY 12.76 11.11 44.38 73.89 60.41 50.12 48.03 -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 0.56 0.59 0.24 0.14 0.17 0.16 0.16 23.20%
P/EPS 7.84 8.77 2.40 1.56 1.75 2.08 1.70 29.00%
EY 12.76 11.41 41.71 64.04 57.05 48.19 58.87 -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