[TSH] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 141.09%
YoY- 390.13%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,349,396 1,188,919 1,147,425 1,102,990 794,868 781,667 781,901 43.92%
PBT 463,396 253,683 225,841 207,386 84,092 107,650 95,241 187.41%
Tax -36,596 -52,067 -54,612 -58,090 21,700 -17,180 -20,194 48.69%
NP 426,800 201,616 171,229 149,296 105,792 90,470 75,046 218.95%
-
NP to SH 407,456 169,008 140,768 120,998 83,132 79,094 61,520 253.08%
-
Tax Rate 7.90% 20.52% 24.18% 28.01% -25.81% 15.96% 21.20% -
Total Cost 922,596 987,303 976,196 953,694 689,076 691,197 706,854 19.45%
-
Net Worth 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 1,384,590 16.61%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 41,405 - - - 20,702 - -
Div Payout % - 24.50% - - - 26.17% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 1,384,590 16.61%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 31.63% 16.96% 14.92% 13.54% 13.31% 11.57% 9.60% -
ROE 23.37% 10.30% 8.95% 8.10% 5.66% 5.44% 4.44% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 97.77 86.14 83.14 79.92 57.59 56.64 56.65 43.92%
EPS 27.96 12.25 10.20 8.76 6.04 5.73 4.45 240.88%
DPS 0.00 3.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.263 1.189 1.1394 1.082 1.0644 1.0528 1.0032 16.61%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 97.65 86.04 83.04 79.82 57.52 56.57 56.59 43.91%
EPS 29.49 12.23 10.19 8.76 6.02 5.72 4.45 253.21%
DPS 0.00 3.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.2615 1.1876 1.1381 1.0807 1.0631 1.0516 1.002 16.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.68 1.08 1.11 1.02 1.05 1.15 0.95 -
P/RPS 1.72 1.25 1.34 1.28 1.82 2.03 1.68 1.58%
P/EPS 5.69 8.82 10.88 11.63 17.43 20.07 21.31 -58.56%
EY 17.57 11.34 9.19 8.59 5.74 4.98 4.69 141.40%
DY 0.00 2.78 0.00 0.00 0.00 1.30 0.00 -
P/NAPS 1.33 0.91 0.97 0.94 0.99 1.09 0.95 25.17%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 24/02/22 23/11/21 24/08/21 19/05/21 25/02/21 18/11/20 -
Price 1.44 1.41 1.17 1.08 1.20 1.08 1.10 -
P/RPS 1.47 1.64 1.41 1.35 2.08 1.91 1.94 -16.89%
P/EPS 4.88 11.51 11.47 12.32 19.92 18.85 24.68 -66.09%
EY 20.50 8.68 8.72 8.12 5.02 5.31 4.05 195.09%
DY 0.00 2.13 0.00 0.00 0.00 1.39 0.00 -
P/NAPS 1.14 1.19 1.03 1.00 1.13 1.03 1.10 2.41%

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