[TSH] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.59%
YoY- 13.65%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 158,839 144,471 117,139 102,376 68,545 49,198 52,615 20.20%
PBT 17,236 12,524 14,975 10,015 6,754 4,209 6,083 18.94%
Tax -1,836 -1,686 -3,120 -2,278 54 390 -914 12.32%
NP 15,400 10,838 11,855 7,737 6,808 4,599 5,169 19.94%
-
NP to SH 13,531 9,120 11,855 7,737 6,808 4,599 5,169 17.38%
-
Tax Rate 10.65% 13.46% 20.83% 22.75% -0.80% -9.27% 15.03% -
Total Cost 143,439 133,633 105,284 94,639 61,737 44,599 47,446 20.23%
-
Net Worth 378,603 322,049 195,482 238,706 209,476 188,382 140,723 17.92%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 378,603 322,049 195,482 238,706 209,476 188,382 140,723 17.92%
NOSH 378,603 303,820 97,741 88,738 88,761 88,442 68,645 32.90%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.70% 7.50% 10.12% 7.56% 9.93% 9.35% 9.82% -
ROE 3.57% 2.83% 6.06% 3.24% 3.25% 2.44% 3.67% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.95 47.55 119.85 115.37 77.22 55.63 76.65 -9.55%
EPS 3.71 3.00 4.04 8.72 7.67 5.20 7.53 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.06 2.00 2.69 2.36 2.13 2.05 -11.27%
Adjusted Per Share Value based on latest NOSH - 88,738
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.50 10.46 8.48 7.41 4.96 3.56 3.81 20.20%
EPS 0.98 0.66 0.86 0.56 0.49 0.33 0.37 17.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.274 0.2331 0.1415 0.1728 0.1516 0.1363 0.1018 17.93%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.83 0.79 0.38 0.34 0.28 0.45 -
P/RPS 1.50 1.75 0.66 0.33 0.44 0.50 0.59 16.81%
P/EPS 17.63 27.65 6.51 4.36 4.43 5.38 5.98 19.73%
EY 5.67 3.62 15.35 22.94 22.56 18.57 16.73 -16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.40 0.14 0.14 0.13 0.22 19.15%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 12/09/06 25/08/05 23/08/04 28/08/03 23/08/02 29/08/01 24/08/00 -
Price 0.69 0.87 0.83 0.41 0.39 0.29 0.48 -
P/RPS 1.64 1.83 0.69 0.36 0.51 0.52 0.63 17.27%
P/EPS 19.31 28.98 6.84 4.70 5.08 5.58 6.37 20.29%
EY 5.18 3.45 14.61 21.27 19.67 17.93 15.69 -16.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 0.42 0.15 0.17 0.14 0.23 20.08%

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