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

Stock
[TSH] TSH RESOURCES BHD
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
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,307,798 1,365,885 1,523,524 1,349,396 1,188,919 1,147,425 1,102,990 11.98%
PBT 557,036 654,340 392,630 463,396 253,683 225,841 207,386 92.88%
Tax -30,765 -21,929 -36,902 -36,596 -52,067 -54,612 -58,090 -34.46%
NP 526,271 632,410 355,728 426,800 201,616 171,229 149,296 131.08%
-
NP to SH 457,497 549,652 307,620 407,456 169,008 140,768 120,998 142.11%
-
Tax Rate 5.52% 3.35% 9.40% 7.90% 20.52% 24.18% 28.01% -
Total Cost 781,527 733,474 1,167,796 922,596 987,303 976,196 953,694 -12.39%
-
Net Worth 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 17.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 144,918 147,218 - - 41,405 - - -
Div Payout % 31.68% 26.78% - - 24.50% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 17.44%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 40.24% 46.30% 23.35% 31.63% 16.96% 14.92% 13.54% -
ROE 24.05% 26.42% 17.34% 23.37% 10.30% 8.95% 8.10% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 94.76 98.96 110.39 97.77 86.14 83.14 79.92 11.98%
EPS 33.15 39.83 22.28 27.96 12.25 10.20 8.76 142.25%
DPS 10.50 10.67 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.378 1.5071 1.2857 1.263 1.189 1.1394 1.082 17.44%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 94.64 98.85 110.26 97.65 86.04 83.04 79.82 11.98%
EPS 33.11 39.78 22.26 29.49 12.23 10.19 8.76 142.05%
DPS 10.49 10.65 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.3764 1.5053 1.2842 1.2615 1.1876 1.1381 1.0807 17.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 0.92 1.06 1.68 1.08 1.11 1.02 -
P/RPS 1.13 0.93 0.96 1.72 1.25 1.34 1.28 -7.95%
P/EPS 3.23 2.31 4.76 5.69 8.82 10.88 11.63 -57.33%
EY 30.98 43.29 21.03 17.57 11.34 9.19 8.59 134.62%
DY 9.81 11.59 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.78 0.61 0.82 1.33 0.91 0.97 0.94 -11.66%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 22/08/22 24/05/22 24/02/22 23/11/21 24/08/21 -
Price 1.07 1.11 1.09 1.44 1.41 1.17 1.08 -
P/RPS 1.13 1.12 0.99 1.47 1.64 1.41 1.35 -11.15%
P/EPS 3.23 2.79 4.89 4.88 11.51 11.47 12.32 -58.93%
EY 30.98 35.88 20.45 20.50 8.68 8.72 8.12 143.57%
DY 9.81 9.61 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.78 0.74 0.85 1.14 1.19 1.03 1.00 -15.22%

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