[TSH] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.24%
YoY- 24.11%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 571,210 532,416 447,408 329,113 217,057 165,775 209,890 18.15%
PBT 50,766 83,101 56,686 36,881 25,359 16,779 23,504 13.68%
Tax -15,204 -9,427 -12,719 -7,301 -1,526 -2,129 -3,238 29.38%
NP 35,562 73,674 43,967 29,580 23,833 14,650 20,266 9.82%
-
NP to SH 30,042 71,956 43,967 29,580 23,833 14,650 20,266 6.77%
-
Tax Rate 29.95% 11.34% 22.44% 19.80% 6.02% 12.69% 13.78% -
Total Cost 535,648 458,742 403,441 299,533 193,224 151,125 189,624 18.88%
-
Net Worth 378,603 322,049 195,482 238,706 209,476 188,382 140,723 17.92%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 1,397 -
Div Payout % - - - - - - 6.90% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 378,603 322,049 195,482 238,706 209,476 188,382 140,723 17.92%
NOSH 378,603 303,820 97,741 88,738 88,761 88,442 68,645 32.90%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.23% 13.84% 9.83% 8.99% 10.98% 8.84% 9.66% -
ROE 7.93% 22.34% 22.49% 12.39% 11.38% 7.78% 14.40% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 150.87 175.24 457.75 370.88 244.54 187.44 305.76 -11.10%
EPS 7.93 23.68 44.98 33.33 26.85 16.56 29.52 -19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
NAPS 1.00 1.06 2.00 2.69 2.36 2.13 2.05 -11.27%
Adjusted Per Share Value based on latest NOSH - 88,738
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.34 38.53 32.38 23.82 15.71 12.00 15.19 18.15%
EPS 2.17 5.21 3.18 2.14 1.72 1.06 1.47 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.274 0.2331 0.1415 0.1728 0.1516 0.1363 0.1018 17.93%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.83 0.79 0.38 0.34 0.28 0.45 -
P/RPS 0.42 0.47 0.17 0.10 0.14 0.15 0.15 18.71%
P/EPS 7.94 3.50 1.76 1.14 1.27 1.69 1.52 31.70%
EY 12.60 28.53 56.94 87.72 78.97 59.16 65.61 -24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.53 -
P/NAPS 0.63 0.78 0.40 0.14 0.14 0.13 0.22 19.15%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 12/09/06 25/08/05 23/08/04 28/08/03 23/08/02 29/08/01 24/08/00 -
Price 0.69 0.87 0.83 0.41 0.39 0.29 0.48 -
P/RPS 0.46 0.50 0.18 0.11 0.16 0.15 0.16 19.23%
P/EPS 8.70 3.67 1.85 1.23 1.45 1.75 1.63 32.18%
EY 11.50 27.22 54.20 81.30 68.85 57.12 61.51 -24.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
P/NAPS 0.69 0.82 0.42 0.15 0.17 0.14 0.23 20.08%

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