[TSH] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 10.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Revenue 556,842 505,084 432,645 295,282 169,192 197,710 157,275 23.44%
PBT 46,054 85,552 51,726 33,620 18,653 22,814 17,421 17.58%
Tax -15,054 -10,861 -11,877 -4,969 -3,433 -1,190 -2,324 36.51%
NP 31,000 74,691 39,849 28,651 15,220 21,624 15,097 12.73%
-
NP to SH 25,631 74,691 39,849 28,651 15,220 21,624 15,097 9.21%
-
Tax Rate 32.69% 12.70% 22.96% 14.78% 18.40% 5.22% 13.34% -
Total Cost 525,842 430,393 392,796 266,631 153,972 176,086 142,178 24.34%
-
Net Worth 489,500 331,142 257,649 230,693 183,556 206,673 79,663 35.31%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Net Worth 489,500 331,142 257,649 230,693 183,556 206,673 79,663 35.31%
NOSH 445,000 301,038 97,594 88,728 87,826 88,700 39,831 49.48%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
NP Margin 5.57% 14.79% 9.21% 9.70% 9.00% 10.94% 9.60% -
ROE 5.24% 22.56% 15.47% 12.42% 8.29% 10.46% 18.95% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
RPS 125.13 167.78 443.31 332.79 192.64 222.90 394.85 -17.42%
EPS 5.76 24.81 40.83 32.29 17.33 24.38 37.90 -26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 2.64 2.60 2.09 2.33 2.00 -9.47%
Adjusted Per Share Value based on latest NOSH - 88,728
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
RPS 40.30 36.55 31.31 21.37 12.24 14.31 11.38 23.44%
EPS 1.85 5.41 2.88 2.07 1.10 1.56 1.09 9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.2396 0.1865 0.167 0.1328 0.1496 0.0577 35.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/03/01 29/03/02 31/03/00 -
Price 0.66 0.94 0.72 0.35 0.22 0.36 0.73 -
P/RPS 0.53 0.56 0.16 0.11 0.11 0.16 0.18 19.71%
P/EPS 11.46 3.79 1.76 1.08 1.27 1.48 1.93 34.54%
EY 8.73 26.39 56.71 92.26 78.77 67.72 51.92 -25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.85 0.27 0.13 0.11 0.15 0.37 8.38%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Date 01/06/06 27/05/05 24/05/04 29/05/03 28/05/01 28/05/02 - -
Price 0.62 0.89 0.71 0.37 0.25 0.33 0.00 -
P/RPS 0.50 0.53 0.16 0.11 0.13 0.15 0.00 -
P/EPS 10.76 3.59 1.74 1.15 1.44 1.35 0.00 -
EY 9.29 27.88 57.51 87.27 69.32 73.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.81 0.27 0.14 0.12 0.14 0.00 -

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