[TSH] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.45%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 624,652 541,407 477,918 402,504 272,925 185,789 172,840 23.86%
PBT 65,138 49,369 83,046 49,471 30,174 19,458 19,948 21.79%
Tax -973 -14,463 -10,950 -10,787 -4,304 -1,485 -3,396 -18.79%
NP 64,165 34,906 72,096 38,684 25,870 17,973 16,552 25.32%
-
NP to SH 54,761 31,048 72,096 38,684 25,870 17,973 16,552 22.05%
-
Tax Rate 1.49% 29.30% 13.19% 21.80% 14.26% 7.63% 17.02% -
Total Cost 560,487 506,501 405,822 363,820 247,055 167,816 156,288 23.70%
-
Net Worth 367,169 328,666 294,681 239,156 222,701 176,823 144,607 16.79%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 367,169 328,666 294,681 239,156 222,701 176,823 144,607 16.79%
NOSH 367,169 328,666 98,227 90,934 88,725 88,411 69,190 32.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.27% 6.45% 15.09% 9.61% 9.48% 9.67% 9.58% -
ROE 14.91% 9.45% 24.47% 16.18% 11.62% 10.16% 11.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 170.13 164.73 486.54 442.63 307.61 210.14 249.80 -6.19%
EPS 14.91 9.45 73.40 42.54 29.16 20.33 23.92 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 3.00 2.63 2.51 2.00 2.09 -11.55%
Adjusted Per Share Value based on latest NOSH - 90,934
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.21 39.18 34.59 29.13 19.75 13.45 12.51 23.86%
EPS 3.96 2.25 5.22 2.80 1.87 1.30 1.20 22.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2657 0.2379 0.2133 0.1731 0.1612 0.128 0.1047 16.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.77 0.67 1.00 0.46 0.36 0.25 0.31 -
P/RPS 0.45 0.41 0.21 0.10 0.12 0.12 0.12 24.63%
P/EPS 5.16 7.09 1.36 1.08 1.23 1.23 1.30 25.81%
EY 19.37 14.10 73.40 92.48 80.99 81.31 77.17 -20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.67 0.33 0.17 0.14 0.13 0.15 31.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/03/07 24/02/06 25/02/05 26/02/04 27/02/03 21/02/02 26/02/01 -
Price 0.81 0.70 0.92 0.52 0.34 0.26 0.27 -
P/RPS 0.48 0.42 0.19 0.12 0.11 0.12 0.11 27.81%
P/EPS 5.43 7.41 1.25 1.22 1.17 1.28 1.13 29.88%
EY 18.41 13.50 79.78 81.81 85.76 78.19 88.60 -23.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.31 0.20 0.14 0.13 0.13 35.63%

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