[TSH] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 879.24%
YoY- 12.65%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 198,717 781,667 586,426 467,954 257,388 838,946 597,456 -51.96%
PBT 21,023 107,650 71,431 49,447 21,393 73,794 41,748 -36.67%
Tax 5,425 -17,180 -15,146 -20,201 -13,441 -28,104 -14,736 -
NP 26,448 90,470 56,285 29,246 7,952 45,690 27,012 -1.39%
-
NP to SH 20,783 79,094 46,140 22,072 2,254 44,034 25,626 -13.02%
-
Tax Rate -25.81% 15.96% 21.20% 40.85% 62.83% 38.08% 35.30% -
Total Cost 172,269 691,197 530,141 438,708 249,436 793,256 570,444 -54.95%
-
Net Worth 1,469,057 1,453,047 1,384,590 1,494,176 1,265,067 1,438,969 1,422,403 2.17%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 20,702 - - - 13,801 - -
Div Payout % - 26.17% - - - 31.34% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,469,057 1,453,047 1,384,590 1,494,176 1,265,067 1,438,969 1,422,403 2.17%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 13.31% 11.57% 9.60% 6.25% 3.09% 5.45% 4.52% -
ROE 1.41% 5.44% 3.33% 1.48% 0.18% 3.06% 1.80% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.40 56.64 42.49 33.91 18.65 60.79 43.27 -51.94%
EPS 1.51 5.73 3.34 1.60 0.16 3.19 1.86 -12.96%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.0644 1.0528 1.0032 1.0826 0.9166 1.0426 1.0302 2.19%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.38 56.57 42.44 33.87 18.63 60.71 43.24 -51.96%
EPS 1.50 5.72 3.34 1.60 0.16 3.19 1.85 -13.03%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.0631 1.0516 1.002 1.0813 0.9155 1.0414 1.0294 2.16%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.05 1.15 0.95 0.84 0.655 1.54 0.895 -
P/RPS 7.29 2.03 2.24 2.48 3.51 2.53 2.07 131.29%
P/EPS 69.73 20.07 28.42 52.53 401.07 48.27 48.22 27.84%
EY 1.43 4.98 3.52 1.90 0.25 2.07 2.07 -21.83%
DY 0.00 1.30 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 0.99 1.09 0.95 0.78 0.71 1.48 0.87 8.98%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 25/02/21 18/11/20 19/08/20 21/05/20 27/02/20 25/11/19 -
Price 1.20 1.08 1.10 1.03 0.90 1.23 1.16 -
P/RPS 8.33 1.91 2.59 3.04 4.83 2.02 2.68 112.83%
P/EPS 79.69 18.85 32.90 64.41 551.09 38.55 62.50 17.56%
EY 1.25 5.31 3.04 1.55 0.18 2.59 1.60 -15.16%
DY 0.00 1.39 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 1.13 1.03 1.10 0.95 0.98 1.18 1.13 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