[TSH] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.79%
YoY- 34.09%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 238,410 152,013 138,711 113,550 111,647 63,597 48,529 30.36%
PBT 33,014 16,053 14,271 16,913 10,231 8,278 4,423 39.77%
Tax -3,238 -1,646 -3,965 -4,609 -1,055 -2,740 -160 65.04%
NP 29,776 14,407 10,306 12,304 9,176 5,538 4,263 38.23%
-
NP to SH 25,603 12,202 8,911 12,304 9,176 5,538 4,263 34.80%
-
Tax Rate 9.81% 10.25% 27.78% 27.25% 10.31% 33.10% 3.62% -
Total Cost 208,634 137,606 128,405 101,246 102,471 58,059 44,266 29.46%
-
Net Worth 387,711 409,387 332,817 196,236 243,181 214,813 192,807 12.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 387,711 409,387 332,817 196,236 243,181 214,813 192,807 12.34%
NOSH 387,711 366,047 329,522 98,118 88,752 88,766 88,443 27.91%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.49% 9.48% 7.43% 10.84% 8.22% 8.71% 8.78% -
ROE 6.60% 2.98% 2.68% 6.27% 3.77% 2.58% 2.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 61.49 41.53 42.09 115.73 125.80 71.65 54.87 1.91%
EPS 6.60 3.33 2.70 4.04 10.34 6.24 4.82 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1184 1.01 2.00 2.74 2.42 2.18 -12.17%
Adjusted Per Share Value based on latest NOSH - 98,118
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.25 11.00 10.04 8.22 8.08 4.60 3.51 30.37%
EPS 1.85 0.88 0.64 0.89 0.66 0.40 0.31 34.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2963 0.2409 0.142 0.176 0.1555 0.1395 12.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.41 0.70 0.77 0.78 0.39 0.34 0.25 -
P/RPS 2.29 1.69 1.83 0.67 0.31 0.47 0.46 30.65%
P/EPS 21.35 21.00 28.47 6.22 3.77 5.45 5.19 26.56%
EY 4.68 4.76 3.51 16.08 26.51 18.35 19.28 -21.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.63 0.76 0.39 0.14 0.14 0.11 52.95%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 24/11/06 25/11/05 29/11/04 20/11/03 25/11/02 23/11/01 -
Price 1.55 0.70 0.75 0.83 0.45 0.36 0.26 -
P/RPS 2.52 1.69 1.78 0.72 0.36 0.50 0.47 32.28%
P/EPS 23.47 21.00 27.73 6.62 4.35 5.77 5.39 27.77%
EY 4.26 4.76 3.61 15.11 22.98 17.33 18.54 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.63 0.74 0.42 0.16 0.15 0.12 53.14%

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