[TSH] YoY 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- 18.6%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 152,013 138,711 113,550 111,647 63,597 48,529 37,619 26.19%
PBT 16,053 14,271 16,913 10,231 8,278 4,423 4,503 23.58%
Tax -1,646 -3,965 -4,609 -1,055 -2,740 -160 -603 18.20%
NP 14,407 10,306 12,304 9,176 5,538 4,263 3,900 24.32%
-
NP to SH 12,202 8,911 12,304 9,176 5,538 4,263 3,900 20.92%
-
Tax Rate 10.25% 27.78% 27.25% 10.31% 33.10% 3.62% 13.39% -
Total Cost 137,606 128,405 101,246 102,471 58,059 44,266 33,719 26.40%
-
Net Worth 409,387 332,817 196,236 243,181 214,813 192,807 145,212 18.84%
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 409,387 332,817 196,236 243,181 214,813 192,807 145,212 18.84%
NOSH 366,047 329,522 98,118 88,752 88,766 88,443 69,148 31.99%
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 9.48% 7.43% 10.84% 8.22% 8.71% 8.78% 10.37% -
ROE 2.98% 2.68% 6.27% 3.77% 2.58% 2.21% 2.69% -
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 41.53 42.09 115.73 125.80 71.65 54.87 54.40 -4.39%
EPS 3.33 2.70 4.04 10.34 6.24 4.82 5.64 -8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1184 1.01 2.00 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 11.00 10.04 8.22 8.08 4.60 3.51 2.72 26.20%
EPS 0.88 0.64 0.89 0.66 0.40 0.31 0.28 21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2963 0.2409 0.142 0.176 0.1555 0.1395 0.1051 18.84%
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 1.69 1.83 0.67 0.31 0.47 0.46 0.70 15.81%
P/EPS 21.00 28.47 6.22 3.77 5.45 5.19 6.74 20.84%
EY 4.76 3.51 16.08 26.51 18.35 19.28 14.84 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.39 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 1.69 1.78 0.72 0.36 0.50 0.47 0.57 19.84%
P/EPS 21.00 27.73 6.62 4.35 5.77 5.39 5.50 25.00%
EY 4.76 3.61 15.11 22.98 17.33 18.54 18.19 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.42 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