[TSH] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 168.02%
YoY- 290.47%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 506,868 250,298 1,307,798 1,024,414 761,762 337,349 1,188,919 -43.44%
PBT 81,728 54,225 557,036 490,755 196,315 115,849 253,683 -53.10%
Tax -27,215 -16,292 -30,765 -16,447 -18,451 -9,149 -52,067 -35.18%
NP 54,513 37,933 526,271 474,308 177,864 106,700 201,616 -58.28%
-
NP to SH 39,990 29,428 457,497 412,239 153,810 101,864 169,008 -61.84%
-
Tax Rate 33.30% 30.05% 5.52% 3.35% 9.40% 7.90% 20.52% -
Total Cost 452,355 212,365 781,527 550,106 583,898 230,649 987,303 -40.65%
-
Net Worth 2,088,065 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 17.47%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 144,918 110,413 - - 41,405 -
Div Payout % - - 31.68% 26.78% - - 24.50% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,088,065 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 17.47%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.75% 15.16% 40.24% 46.30% 23.35% 31.63% 16.96% -
ROE 1.92% 1.48% 24.05% 19.82% 8.67% 5.84% 10.30% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.72 18.14 94.76 74.22 55.19 24.44 86.14 -43.44%
EPS 2.90 2.13 33.15 29.87 11.14 6.99 12.25 -61.83%
DPS 0.00 0.00 10.50 8.00 0.00 0.00 3.00 -
NAPS 1.5129 1.4449 1.378 1.5071 1.2857 1.263 1.189 17.47%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.68 18.11 94.64 74.14 55.13 24.41 86.04 -43.44%
EPS 2.89 2.13 33.11 29.83 11.13 7.37 12.23 -61.87%
DPS 0.00 0.00 10.49 7.99 0.00 0.00 3.00 -
NAPS 1.5111 1.4432 1.3764 1.5053 1.2842 1.2615 1.1876 17.47%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.92 1.02 1.07 0.92 1.06 1.68 1.08 -
P/RPS 2.51 5.62 1.13 1.24 1.92 6.87 1.25 59.36%
P/EPS 31.75 47.84 3.23 3.08 9.51 22.76 8.82 135.43%
EY 3.15 2.09 30.98 32.47 10.51 4.39 11.34 -57.52%
DY 0.00 0.00 9.81 8.70 0.00 0.00 2.78 -
P/NAPS 0.61 0.71 0.78 0.61 0.82 1.33 0.91 -23.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 22/05/23 23/02/23 24/11/22 22/08/22 24/05/22 24/02/22 -
Price 1.02 1.02 1.07 1.11 1.09 1.44 1.41 -
P/RPS 2.78 5.62 1.13 1.50 1.97 5.89 1.64 42.30%
P/EPS 35.20 47.84 3.23 3.72 9.78 19.51 11.51 111.12%
EY 2.84 2.09 30.98 26.91 10.22 5.13 8.68 -52.61%
DY 0.00 0.00 9.81 7.21 0.00 0.00 2.13 -
P/NAPS 0.67 0.71 0.78 0.74 0.85 1.14 1.19 -31.88%

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