[TSH] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 51.0%
YoY- 154.24%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 250,298 1,307,798 1,024,414 761,762 337,349 1,188,919 860,569 -56.13%
PBT 54,225 557,036 490,755 196,315 115,849 253,683 169,381 -53.23%
Tax -16,292 -30,765 -16,447 -18,451 -9,149 -52,067 -40,959 -45.94%
NP 37,933 526,271 474,308 177,864 106,700 201,616 128,422 -55.68%
-
NP to SH 29,428 457,497 412,239 153,810 101,864 169,008 105,576 -57.36%
-
Tax Rate 30.05% 5.52% 3.35% 9.40% 7.90% 20.52% 24.18% -
Total Cost 212,365 781,527 550,106 583,898 230,649 987,303 732,147 -56.21%
-
Net Worth 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 17.17%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 144,918 110,413 - - 41,405 - -
Div Payout % - 31.68% 26.78% - - 24.50% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 17.17%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 15.16% 40.24% 46.30% 23.35% 31.63% 16.96% 14.92% -
ROE 1.48% 24.05% 19.82% 8.67% 5.84% 10.30% 6.71% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 18.14 94.76 74.22 55.19 24.44 86.14 62.35 -56.12%
EPS 2.13 33.15 29.87 11.14 6.99 12.25 7.65 -57.39%
DPS 0.00 10.50 8.00 0.00 0.00 3.00 0.00 -
NAPS 1.4449 1.378 1.5071 1.2857 1.263 1.189 1.1394 17.17%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 18.11 94.64 74.14 55.13 24.41 86.04 62.28 -56.14%
EPS 2.13 33.11 29.83 11.13 7.37 12.23 7.64 -57.35%
DPS 0.00 10.49 7.99 0.00 0.00 3.00 0.00 -
NAPS 1.4432 1.3764 1.5053 1.2842 1.2615 1.1876 1.1381 17.17%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.02 1.07 0.92 1.06 1.68 1.08 1.11 -
P/RPS 5.62 1.13 1.24 1.92 6.87 1.25 1.78 115.36%
P/EPS 47.84 3.23 3.08 9.51 22.76 8.82 14.51 121.68%
EY 2.09 30.98 32.47 10.51 4.39 11.34 6.89 -54.88%
DY 0.00 9.81 8.70 0.00 0.00 2.78 0.00 -
P/NAPS 0.71 0.78 0.61 0.82 1.33 0.91 0.97 -18.79%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 23/02/23 24/11/22 22/08/22 24/05/22 24/02/22 23/11/21 -
Price 1.02 1.07 1.11 1.09 1.44 1.41 1.17 -
P/RPS 5.62 1.13 1.50 1.97 5.89 1.64 1.88 107.65%
P/EPS 47.84 3.23 3.72 9.78 19.51 11.51 15.30 113.97%
EY 2.09 30.98 26.91 10.22 5.13 8.68 6.54 -53.28%
DY 0.00 9.81 7.21 0.00 0.00 2.13 0.00 -
P/NAPS 0.71 0.78 0.74 0.85 1.14 1.19 1.03 -21.98%

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