[TSH] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.11%
YoY- 41.78%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 783,238 584,512 557,577 449,311 377,163 232,125 176,685 28.15%
PBT 107,093 52,548 80,459 63,368 38,834 29,214 16,699 36.28%
Tax -3,422 -12,885 -8,783 -16,273 -5,616 -4,106 -1,686 12.51%
NP 103,671 39,663 71,676 47,095 33,218 25,108 15,013 37.97%
-
NP to SH 88,407 33,333 68,563 47,095 33,218 25,108 15,013 34.36%
-
Tax Rate 3.20% 24.52% 10.92% 25.68% 14.46% 14.05% 10.10% -
Total Cost 679,567 544,849 485,901 402,216 343,945 207,017 161,672 27.02%
-
Net Worth 387,711 409,387 332,817 196,236 243,181 214,813 192,807 12.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 387,711 409,387 332,817 196,236 243,181 214,813 192,807 12.34%
NOSH 387,711 366,047 329,522 98,118 88,752 88,766 88,443 27.91%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.24% 6.79% 12.85% 10.48% 8.81% 10.82% 8.50% -
ROE 22.80% 8.14% 20.60% 24.00% 13.66% 11.69% 7.79% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 202.02 159.68 169.21 457.93 424.96 261.50 199.77 0.18%
EPS 22.80 9.11 20.81 48.00 37.43 28.29 16.97 5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1184 1.01 2.00 2.74 2.42 2.18 -12.17%
Adjusted Per Share Value based on latest NOSH - 98,118
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 56.68 42.30 40.35 32.52 27.30 16.80 12.79 28.14%
EPS 6.40 2.41 4.96 3.41 2.40 1.82 1.09 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.2963 0.2409 0.142 0.176 0.1555 0.1395 12.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.41 0.70 0.77 0.78 0.39 0.34 0.25 -
P/RPS 0.70 0.44 0.46 0.17 0.09 0.13 0.13 32.37%
P/EPS 6.18 7.69 3.70 1.63 1.04 1.20 1.47 27.02%
EY 16.17 13.01 27.02 61.54 95.97 83.19 67.90 -21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.63 0.76 0.39 0.14 0.14 0.11 52.95%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 24/11/06 25/11/05 29/11/04 20/11/03 25/11/02 23/11/01 -
Price 1.55 0.70 0.75 0.83 0.45 0.36 0.26 -
P/RPS 0.77 0.44 0.44 0.18 0.11 0.14 0.13 34.49%
P/EPS 6.80 7.69 3.60 1.73 1.20 1.27 1.53 28.20%
EY 14.71 13.01 27.74 57.83 83.17 78.57 65.29 -21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.63 0.74 0.42 0.16 0.15 0.12 53.14%

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