[TSH] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -25.16%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Revenue 284,136 168,813 148,842 106,241 76,100 41,822 53,743 31.95%
PBT 40,173 22,868 11,234 12,043 9,788 2,986 6,342 35.98%
Tax -5,848 -2,184 -2,727 -2,225 -1,135 -765 -470 52.16%
NP 34,325 20,684 8,507 9,818 8,653 2,221 5,872 34.17%
-
NP to SH 30,762 17,691 6,996 9,818 8,653 2,221 5,872 31.75%
-
Tax Rate 14.56% 9.55% 24.27% 18.48% 11.60% 25.62% 7.41% -
Total Cost 249,811 148,129 140,335 96,423 67,447 39,601 47,871 31.66%
-
Net Worth 665,078 369,116 489,500 257,649 230,693 183,556 206,673 21.48%
Dividend
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Net Worth 665,078 369,116 489,500 257,649 230,693 183,556 206,673 21.48%
NOSH 412,912 369,116 445,000 97,594 88,728 87,826 88,700 29.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
NP Margin 12.08% 12.25% 5.72% 9.24% 11.37% 5.31% 10.93% -
ROE 4.63% 4.79% 1.43% 3.81% 3.75% 1.21% 2.84% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
RPS 68.81 45.73 33.45 108.86 85.77 47.62 60.59 2.14%
EPS 7.45 4.79 1.92 10.06 9.75 2.53 6.62 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6107 1.00 1.10 2.64 2.60 2.09 2.33 -5.96%
Adjusted Per Share Value based on latest NOSH - 97,594
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
RPS 20.56 12.22 10.77 7.69 5.51 3.03 3.89 31.94%
EPS 2.23 1.28 0.51 0.71 0.63 0.16 0.42 32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4813 0.2671 0.3542 0.1865 0.167 0.1328 0.1496 21.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/04 31/03/03 30/03/01 29/03/02 -
Price 1.43 1.24 0.66 0.72 0.35 0.22 0.36 -
P/RPS 2.08 2.71 1.97 0.66 0.41 0.46 0.59 23.34%
P/EPS 19.19 25.87 41.98 7.16 3.59 8.70 5.44 23.35%
EY 5.21 3.87 2.38 13.97 27.86 11.49 18.39 -18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.24 0.60 0.27 0.13 0.11 0.15 34.51%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/01 31/03/02 CAGR
Date 21/05/08 24/05/07 01/06/06 24/05/04 29/05/03 28/05/01 28/05/02 -
Price 1.60 1.35 0.62 0.71 0.37 0.25 0.33 -
P/RPS 2.33 2.95 1.85 0.65 0.43 0.52 0.54 27.56%
P/EPS 21.48 28.17 39.44 7.06 3.79 9.89 4.98 27.55%
EY 4.66 3.55 2.54 14.17 26.36 10.12 20.06 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.35 0.56 0.27 0.14 0.12 0.14 38.50%

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