[TSH] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 20.75%
YoY- 53.22%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 211,057 158,839 144,471 117,139 102,376 68,545 49,198 27.45%
PBT 30,596 17,236 12,524 14,975 10,015 6,754 4,209 39.16%
Tax -3,236 -1,836 -1,686 -3,120 -2,278 54 390 -
NP 27,360 15,400 10,838 11,855 7,737 6,808 4,599 34.59%
-
NP to SH 23,081 13,531 9,120 11,855 7,737 6,808 4,599 30.83%
-
Tax Rate 10.58% 10.65% 13.46% 20.83% 22.75% -0.80% -9.27% -
Total Cost 183,697 143,439 133,633 105,284 94,639 61,737 44,599 26.59%
-
Net Worth 536,247 378,603 322,049 195,482 238,706 209,476 188,382 19.03%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 536,247 378,603 322,049 195,482 238,706 209,476 188,382 19.03%
NOSH 375,234 378,603 303,820 97,741 88,738 88,761 88,442 27.22%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.96% 9.70% 7.50% 10.12% 7.56% 9.93% 9.35% -
ROE 4.30% 3.57% 2.83% 6.06% 3.24% 3.25% 2.44% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 56.25 41.95 47.55 119.85 115.37 77.22 55.63 0.18%
EPS 6.15 3.71 3.00 4.04 8.72 7.67 5.20 2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4291 1.00 1.06 2.00 2.69 2.36 2.13 -6.43%
Adjusted Per Share Value based on latest NOSH - 97,741
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.27 11.50 10.46 8.48 7.41 4.96 3.56 27.45%
EPS 1.67 0.98 0.66 0.86 0.56 0.49 0.33 31.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.274 0.2331 0.1415 0.1728 0.1516 0.1363 19.04%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.42 0.63 0.83 0.79 0.38 0.34 0.28 -
P/RPS 2.52 1.50 1.75 0.66 0.33 0.44 0.50 30.92%
P/EPS 23.09 17.63 27.65 6.51 4.36 4.43 5.38 27.46%
EY 4.33 5.67 3.62 15.35 22.94 22.56 18.57 -21.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.63 0.78 0.40 0.14 0.14 0.13 40.24%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 12/09/06 25/08/05 23/08/04 28/08/03 23/08/02 29/08/01 -
Price 1.16 0.69 0.87 0.83 0.41 0.39 0.29 -
P/RPS 2.06 1.64 1.83 0.69 0.36 0.51 0.52 25.77%
P/EPS 18.86 19.31 28.98 6.84 4.70 5.08 5.58 22.49%
EY 5.30 5.18 3.45 14.61 21.27 19.67 17.93 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.82 0.42 0.15 0.17 0.14 33.96%

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