[TSH] QoQ Cumulative 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- -39.73%
YoY- 390.13%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 337,349 1,188,919 860,569 551,495 198,717 781,667 586,426 -30.85%
PBT 115,849 253,683 169,381 103,693 21,023 107,650 71,431 38.08%
Tax -9,149 -52,067 -40,959 -29,045 5,425 -17,180 -15,146 -28.56%
NP 106,700 201,616 128,422 74,648 26,448 90,470 56,285 53.23%
-
NP to SH 101,864 169,008 105,576 60,499 20,783 79,094 46,140 69.63%
-
Tax Rate 7.90% 20.52% 24.18% 28.01% -25.81% 15.96% 21.20% -
Total Cost 230,649 987,303 732,147 476,847 172,269 691,197 530,141 -42.61%
-
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 5.84% 10.30% 6.71% 4.05% 1.41% 5.44% 3.33% -
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 24.44 86.14 62.35 39.96 14.40 56.64 42.49 -30.85%
EPS 6.99 12.25 7.65 4.38 1.51 5.73 3.34 63.68%
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 24.41 86.04 62.28 39.91 14.38 56.57 42.44 -30.86%
EPS 7.37 12.23 7.64 4.38 1.50 5.72 3.34 69.57%
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 6.87 1.25 1.78 2.55 7.29 2.03 2.24 111.23%
P/EPS 22.76 8.82 14.51 23.27 69.73 20.07 28.42 -13.77%
EY 4.39 11.34 6.89 4.30 1.43 4.98 3.52 15.87%
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 5.89 1.64 1.88 2.70 8.33 1.91 2.59 73.01%
P/EPS 19.51 11.51 15.30 24.64 79.69 18.85 32.90 -29.43%
EY 5.13 8.68 6.54 4.06 1.25 5.31 3.04 41.78%
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