[TSH] YoY Quarter Result on 31-Mar-2002 [#1]

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/00	CAGR
Quarter Result
Revenue	133,407	106,241	76,100	53,743	45,470	24.00%
YoY %	25.57%	39.61%	41.60%	18.19%	-	-
Horiz. %	293.40%	233.65%	167.36%	118.19%	100.00%	-
PBT	14,549	12,043	9,788	6,342	4,281	27.70%
YoY %	20.81%	23.04%	54.34%	48.14%	-	-
Horiz. %	339.85%	281.31%	228.64%	148.14%	100.00%	-
Tax	-2,136	-2,225	-1,135	-470	-728	24.00%
YoY %	4.00%	-96.04%	-141.49%	35.44%	-	-
Horiz. %	293.41%	305.63%	155.91%	64.56%	100.00%	-
NP	12,413	9,818	8,653	5,872	3,553	28.40%
YoY %	26.43%	13.46%	47.36%	65.27%	-	-
Horiz. %	349.37%	276.33%	243.54%	165.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	12,413	9,818	8,653	5,872	3,553	28.40%
YoY %	26.43%	13.46%	47.36%	65.27%	-	-
Horiz. %	349.37%	276.33%	243.54%	165.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	14.68%	18.48%	11.60%	7.41%	17.01%	-
YoY %	-20.56%	59.31%	56.55%	-56.44%	-	-
Horiz. %	86.30%	108.64%	68.20%	43.56%	100.00%	-
Total Cost	120,994	96,423	67,447	47,871	41,917	23.60%
YoY %	25.48%	42.96%	40.89%	14.20%	-	-
Horiz. %	288.65%	230.03%	160.91%	114.20%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	331,142	257,649	230,693	206,673	86,036	30.91%
YoY %	28.52%	11.68%	11.62%	140.22%	-	-
Horiz. %	384.89%	299.47%	268.14%	240.22%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/00	CAGR
Equity
Net Worth	331,142	257,649	230,693	206,673	86,036	30.91%
YoY %	28.52%	11.68%	11.62%	140.22%	-	-
Horiz. %	384.89%	299.47%	268.14%	240.22%	100.00%	-
NOSH	301,038	97,594	88,728	88,700	39,831	49.82%
YoY %	208.46%	9.99%	0.03%	122.69%	-	-
Horiz. %	755.79%	245.02%	222.76%	222.69%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/00	CAGR
Ratio Analysis
NP Margin	9.30%	9.24%	11.37%	10.93%	7.81%	-
YoY %	0.65%	-18.73%	4.03%	39.95%	-	-
Horiz. %	119.08%	118.31%	145.58%	139.95%	100.00%	-
ROE	3.75%	3.81%	3.75%	2.84%	4.13%	-
YoY %	-1.57%	1.60%	32.04%	-31.23%	-	-
Horiz. %	90.80%	92.25%	90.80%	68.77%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/00	CAGR
Per Share
RPS	44.32	108.86	85.77	60.59	114.15	-17.23%
YoY %	-59.29%	26.92%	41.56%	-46.92%	-	-
Horiz. %	38.83%	95.37%	75.14%	53.08%	100.00%	-
EPS	3.37	10.06	9.75	6.62	8.92	-17.68%
YoY %	-66.50%	3.18%	47.28%	-25.78%	-	-
Horiz. %	37.78%	112.78%	109.30%	74.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.10	2.64	2.60	2.33	2.16	-12.61%
YoY %	-58.33%	1.54%	11.59%	7.87%	-	-
Horiz. %	50.93%	122.22%	120.37%	107.87%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 88,700
RPS	9.65	7.69	5.51	3.89	3.29	23.99%
YoY %	25.49%	39.56%	41.65%	18.24%	-	-
Horiz. %	293.31%	233.74%	167.48%	118.24%	100.00%	-
EPS	0.90	0.71	0.63	0.42	0.26	28.17%
YoY %	26.76%	12.70%	50.00%	61.54%	-	-
Horiz. %	346.15%	273.08%	242.31%	161.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.2396	0.1865	0.167	0.1496	0.0623	30.89%
YoY %	28.47%	11.68%	11.63%	140.13%	-	-
Horiz. %	384.59%	299.36%	268.06%	240.13%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	31/03/00	-
Price	0.94	0.72	0.35	0.36	0.73	-
P/RPS	2.12	0.66	0.41	0.59	0.64	27.04%
YoY %	221.21%	60.98%	-30.51%	-7.81%	-	-
Horiz. %	331.25%	103.12%	64.06%	92.19%	100.00%	-
P/EPS	22.80	7.16	3.59	5.44	8.18	22.74%
YoY %	218.44%	99.44%	-34.01%	-33.50%	-	-
Horiz. %	278.73%	87.53%	43.89%	66.50%	100.00%	-
EY	4.39	13.97	27.86	18.39	12.22	-18.50%
YoY %	-68.58%	-49.86%	51.50%	50.49%	-	-
Horiz. %	35.92%	114.32%	227.99%	150.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.85	0.27	0.13	0.15	0.34	20.10%
YoY %	214.81%	107.69%	-13.33%	-55.88%	-	-
Horiz. %	250.00%	79.41%	38.24%	44.12%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	27/05/05	24/05/04	29/05/03	28/05/02	30/05/00	-
Price	0.89	0.71	0.37	0.33	0.55	-
P/RPS	2.01	0.65	0.43	0.54	0.48	33.14%
YoY %	209.23%	51.16%	-20.37%	12.50%	-	-
Horiz. %	418.75%	135.42%	89.58%	112.50%	100.00%	-
P/EPS	21.58	7.06	3.79	4.98	6.17	28.43%
YoY %	205.67%	86.28%	-23.90%	-19.29%	-	-
Horiz. %	349.76%	114.42%	61.43%	80.71%	100.00%	-
EY	4.63	14.17	26.36	20.06	16.22	-22.16%
YoY %	-67.33%	-46.24%	31.41%	23.67%	-	-
Horiz. %	28.55%	87.36%	162.52%	123.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.81	0.27	0.14	0.14	0.25	26.48%
YoY %	200.00%	92.86%	0.00%	-44.00%	-	-
Horiz. %	324.00%	108.00%	56.00%	56.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos