[TSH] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 38.17%
YoY- 1.82%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 124,818 140,988 112,381 87,040 51,191 37,136 51,994 -0.92%
PBT 8,025 39,115 19,437 8,800 8,487 5,081 6,611 -0.20%
Tax -6,676 -996 -6,319 -1,148 -972 -1,151 -1,056 -1.94%
NP 1,349 38,119 13,118 7,652 7,515 3,930 5,555 1.51%
-
NP to SH 604 38,119 13,118 7,652 7,515 3,930 5,555 2.38%
-
Tax Rate 83.19% 2.55% 32.51% 13.05% 11.45% 22.65% 15.97% -
Total Cost 123,469 102,869 99,263 79,388 43,676 33,206 46,439 -1.03%
-
Net Worth 328,666 294,681 239,156 222,701 200,694 144,607 82,751 -1.45%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - 1,397 -
Div Payout % - - - - - - 25.16% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 328,666 294,681 239,156 222,701 200,694 144,607 82,751 -1.45%
NOSH 328,666 98,227 90,934 88,725 88,411 69,190 27,956 -2.58%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.08% 27.04% 11.67% 8.79% 14.68% 10.58% 10.68% -
ROE 0.18% 12.94% 5.49% 3.44% 3.74% 2.72% 6.71% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 37.98 143.53 123.58 98.10 57.90 53.67 185.98 1.70%
EPS 0.19 13.05 14.53 8.71 8.50 5.68 19.87 5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 3.00 2.63 2.51 2.27 2.09 2.96 1.16%
Adjusted Per Share Value based on latest NOSH - 88,725
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.03 10.20 8.13 6.30 3.70 2.69 3.76 -0.92%
EPS 0.04 2.76 0.95 0.55 0.54 0.28 0.40 2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.2379 0.2133 0.1731 0.1612 0.1452 0.1047 0.0599 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.67 1.00 0.46 0.36 0.25 0.31 0.00 -
P/RPS 1.76 0.70 0.37 0.37 0.43 0.58 0.00 -100.00%
P/EPS 364.58 2.58 3.19 4.17 2.94 5.46 0.00 -100.00%
EY 0.27 38.81 31.36 23.96 34.00 18.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.33 0.17 0.14 0.11 0.15 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 27/02/03 21/02/02 26/02/01 17/02/00 -
Price 0.70 0.92 0.52 0.34 0.26 0.27 1.22 -
P/RPS 1.84 0.64 0.42 0.35 0.45 0.50 0.66 -1.08%
P/EPS 380.91 2.37 3.60 3.94 3.06 4.75 6.14 -4.29%
EY 0.26 42.18 27.74 25.37 32.69 21.04 16.29 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
P/NAPS 0.70 0.31 0.20 0.14 0.11 0.13 0.41 -0.56%

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