[TSH] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.3%
YoY- 32.3%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 584,512 557,577 449,311 377,163 232,125 176,685 187,698 20.83%
PBT 52,548 80,459 63,368 38,834 29,214 16,699 21,478 16.07%
Tax -12,885 -8,783 -16,273 -5,616 -4,106 -1,686 -3,301 25.46%
NP 39,663 71,676 47,095 33,218 25,108 15,013 18,177 13.88%
-
NP to SH 33,333 68,563 47,095 33,218 25,108 15,013 18,177 10.62%
-
Tax Rate 24.52% 10.92% 25.68% 14.46% 14.05% 10.10% 15.37% -
Total Cost 544,849 485,901 402,216 343,945 207,017 161,672 169,521 21.47%
-
Net Worth 409,387 332,817 196,236 243,181 214,813 192,807 145,212 18.84%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - 1,397 -
Div Payout % - - - - - - 7.69% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 409,387 332,817 196,236 243,181 214,813 192,807 145,212 18.84%
NOSH 366,047 329,522 98,118 88,752 88,766 88,443 69,148 31.99%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.79% 12.85% 10.48% 8.81% 10.82% 8.50% 9.68% -
ROE 8.14% 20.60% 24.00% 13.66% 11.69% 7.79% 12.52% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 159.68 169.21 457.93 424.96 261.50 199.77 271.44 -8.45%
EPS 9.11 20.81 48.00 37.43 28.29 16.97 26.29 -16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.02 -
NAPS 1.1184 1.01 2.00 2.74 2.42 2.18 2.10 -9.96%
Adjusted Per Share Value based on latest NOSH - 88,752
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.30 40.35 32.52 27.30 16.80 12.79 13.58 20.83%
EPS 2.41 4.96 3.41 2.40 1.82 1.09 1.32 10.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.2963 0.2409 0.142 0.176 0.1555 0.1395 0.1051 18.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.70 0.77 0.78 0.39 0.34 0.25 0.38 -
P/RPS 0.44 0.46 0.17 0.09 0.13 0.13 0.14 21.01%
P/EPS 7.69 3.70 1.63 1.04 1.20 1.47 1.45 32.03%
EY 13.01 27.02 61.54 95.97 83.19 67.90 69.18 -24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.32 -
P/NAPS 0.63 0.76 0.39 0.14 0.14 0.11 0.18 23.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 25/11/05 29/11/04 20/11/03 25/11/02 23/11/01 23/11/00 -
Price 0.70 0.75 0.83 0.45 0.36 0.26 0.31 -
P/RPS 0.44 0.44 0.18 0.11 0.14 0.13 0.11 25.97%
P/EPS 7.69 3.60 1.73 1.20 1.27 1.53 1.18 36.65%
EY 13.01 27.74 57.83 83.17 78.57 65.29 84.80 -26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.52 -
P/NAPS 0.63 0.74 0.42 0.16 0.15 0.12 0.15 27.00%

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
Post a Comment