[TSH] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 42.96%
YoY- 71.43%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 164,958 124,818 140,988 112,381 87,040 51,191 37,136 28.19%
PBT 20,615 8,025 39,115 19,437 8,800 8,487 5,081 26.27%
Tax 5,236 -6,676 -996 -6,319 -1,148 -972 -1,151 -
NP 25,851 1,349 38,119 13,118 7,652 7,515 3,930 36.86%
-
NP to SH 22,032 604 38,119 13,118 7,652 7,515 3,930 33.26%
-
Tax Rate -25.40% 83.19% 2.55% 32.51% 13.05% 11.45% 22.65% -
Total Cost 139,107 123,469 102,869 99,263 79,388 43,676 33,206 26.95%
-
Net Worth 367,169 328,666 294,681 239,156 222,701 200,694 144,607 16.79%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 367,169 328,666 294,681 239,156 222,701 200,694 144,607 16.79%
NOSH 367,169 328,666 98,227 90,934 88,725 88,411 69,190 32.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 15.67% 1.08% 27.04% 11.67% 8.79% 14.68% 10.58% -
ROE 6.00% 0.18% 12.94% 5.49% 3.44% 3.74% 2.72% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.93 37.98 143.53 123.58 98.10 57.90 53.67 -2.91%
EPS 6.00 0.19 13.05 14.53 8.71 8.50 5.68 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 3.00 2.63 2.51 2.27 2.09 -11.55%
Adjusted Per Share Value based on latest NOSH - 90,934
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.94 9.03 10.20 8.13 6.30 3.70 2.69 28.18%
EPS 1.59 0.04 2.76 0.95 0.55 0.54 0.28 33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2657 0.2379 0.2133 0.1731 0.1612 0.1452 0.1047 16.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.77 0.67 1.00 0.46 0.36 0.25 0.31 -
P/RPS 1.71 1.76 0.70 0.37 0.37 0.43 0.58 19.73%
P/EPS 12.83 364.58 2.58 3.19 4.17 2.94 5.46 15.29%
EY 7.79 0.27 38.81 31.36 23.96 34.00 18.32 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.67 0.33 0.17 0.14 0.11 0.15 31.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/03/07 24/02/06 25/02/05 26/02/04 27/02/03 21/02/02 26/02/01 -
Price 0.81 0.70 0.92 0.52 0.34 0.26 0.27 -
P/RPS 1.80 1.84 0.64 0.42 0.35 0.45 0.50 23.78%
P/EPS 13.50 380.91 2.37 3.60 3.94 3.06 4.75 19.00%
EY 7.41 0.26 42.18 27.74 25.37 32.69 21.04 -15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.31 0.20 0.14 0.11 0.13 35.63%

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