[TSH] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.5%
YoY- 87.29%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 424,413 337,349 328,350 309,074 307,414 198,717 195,241 68.04%
PBT 80,467 115,849 84,303 65,689 64,713 21,023 36,220 70.50%
Tax -9,302 -9,149 -11,108 -11,914 -16,514 5,425 -2,035 176.19%
NP 71,165 106,700 73,195 53,775 48,199 26,448 34,185 63.25%
-
NP to SH 57,335 101,864 63,433 45,078 39,715 20,783 32,954 44.80%
-
Tax Rate 11.56% 7.90% 13.18% 18.14% 25.52% -25.81% 5.62% -
Total Cost 353,248 230,649 255,155 255,299 259,215 172,269 161,056 69.05%
-
Net Worth 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 14.29%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 41,405 - - - 20,702 -
Div Payout % - - 65.27% - - - 62.82% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 14.29%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.77% 31.63% 22.29% 17.40% 15.68% 13.31% 17.51% -
ROE 3.23% 5.84% 3.87% 2.87% 2.66% 1.41% 2.27% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.75 24.44 23.79 22.39 22.27 14.40 14.15 68.01%
EPS 4.15 6.99 4.60 3.27 2.88 1.51 2.39 44.61%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.2857 1.263 1.189 1.1394 1.082 1.0644 1.0528 14.29%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.71 24.41 23.76 22.37 22.25 14.38 14.13 68.02%
EPS 4.15 7.37 4.59 3.26 2.87 1.50 2.38 45.01%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.2842 1.2615 1.1876 1.1381 1.0807 1.0631 1.0516 14.29%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.06 1.68 1.08 1.11 1.02 1.05 1.15 -
P/RPS 3.45 6.87 4.54 4.96 4.58 7.29 8.13 -43.61%
P/EPS 25.52 22.76 23.50 33.99 35.45 69.73 48.16 -34.59%
EY 3.92 4.39 4.26 2.94 2.82 1.43 2.08 52.75%
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.30 -
P/NAPS 0.82 1.33 0.91 0.97 0.94 0.99 1.09 -17.32%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 24/05/22 24/02/22 23/11/21 24/08/21 19/05/21 25/02/21 -
Price 1.09 1.44 1.41 1.17 1.08 1.20 1.08 -
P/RPS 3.54 5.89 5.93 5.22 4.85 8.33 7.63 -40.15%
P/EPS 26.24 19.51 30.68 35.82 37.53 79.69 45.23 -30.50%
EY 3.81 5.13 3.26 2.79 2.66 1.25 2.21 43.92%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.39 -
P/NAPS 0.85 1.14 1.19 1.03 1.00 1.13 1.03 -12.05%

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