[TSH] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 53.09%
YoY- 86.37%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 861,542 624,652 541,407 477,918 402,504 272,925 185,789 29.11%
PBT 121,969 65,138 49,369 83,046 49,471 30,174 19,458 35.76%
Tax -12,137 -973 -14,463 -10,950 -10,787 -4,304 -1,485 41.90%
NP 109,832 64,165 34,906 72,096 38,684 25,870 17,973 35.19%
-
NP to SH 94,881 54,761 31,048 72,096 38,684 25,870 17,973 31.93%
-
Tax Rate 9.95% 1.49% 29.30% 13.19% 21.80% 14.26% 7.63% -
Total Cost 751,710 560,487 506,501 405,822 363,820 247,055 167,816 28.37%
-
Net Worth 393,618 367,169 328,666 294,681 239,156 222,701 176,823 14.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 25,585 - - - - - - -
Div Payout % 26.97% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 393,618 367,169 328,666 294,681 239,156 222,701 176,823 14.26%
NOSH 393,618 367,169 328,666 98,227 90,934 88,725 88,411 28.24%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.75% 10.27% 6.45% 15.09% 9.61% 9.48% 9.67% -
ROE 24.10% 14.91% 9.45% 24.47% 16.18% 11.62% 10.16% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 218.88 170.13 164.73 486.54 442.63 307.61 210.14 0.68%
EPS 24.10 14.91 9.45 73.40 42.54 29.16 20.33 2.87%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 3.00 2.63 2.51 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 98,227
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 62.35 45.21 39.18 34.59 29.13 19.75 13.45 29.11%
EPS 6.87 3.96 2.25 5.22 2.80 1.87 1.30 31.96%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2849 0.2657 0.2379 0.2133 0.1731 0.1612 0.128 14.25%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.61 0.77 0.67 1.00 0.46 0.36 0.25 -
P/RPS 0.74 0.45 0.41 0.21 0.10 0.12 0.12 35.39%
P/EPS 6.68 5.16 7.09 1.36 1.08 1.23 1.23 32.56%
EY 14.97 19.37 14.10 73.40 92.48 80.99 81.31 -24.56%
DY 4.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.77 0.67 0.33 0.17 0.14 0.13 52.07%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 15/02/08 05/03/07 24/02/06 25/02/05 26/02/04 27/02/03 21/02/02 -
Price 1.63 0.81 0.70 0.92 0.52 0.34 0.26 -
P/RPS 0.74 0.48 0.42 0.19 0.12 0.11 0.12 35.39%
P/EPS 6.76 5.43 7.41 1.25 1.22 1.17 1.28 31.94%
EY 14.79 18.41 13.50 79.78 81.81 85.76 78.19 -24.22%
DY 3.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.81 0.70 0.31 0.20 0.14 0.13 52.39%

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