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

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
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 337,349 328,350 309,074 307,414 198,717 195,241 194,170 44.56%
PBT 115,849 84,303 65,689 64,713 21,023 36,220 34,881 122.76%
Tax -9,149 -11,108 -11,914 -16,514 5,425 -2,035 -7,843 10.82%
NP 106,700 73,195 53,775 48,199 26,448 34,185 27,038 149.93%
-
NP to SH 101,864 63,433 45,078 39,715 20,783 32,954 24,068 161.87%
-
Tax Rate 7.90% 13.18% 18.14% 25.52% -25.81% 5.62% 22.49% -
Total Cost 230,649 255,155 255,299 259,215 172,269 161,056 167,132 23.97%
-
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 % - 65.27% - - - 62.82% - -
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% 22.29% 17.40% 15.68% 13.31% 17.51% 13.92% -
ROE 5.84% 3.87% 2.87% 2.66% 1.41% 2.27% 1.74% -
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 23.79 22.39 22.27 14.40 14.15 14.07 44.54%
EPS 6.99 4.60 3.27 2.88 1.51 2.39 1.74 152.92%
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 23.76 22.37 22.25 14.38 14.13 14.05 44.56%
EPS 7.37 4.59 3.26 2.87 1.50 2.38 1.74 162.01%
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 4.54 4.96 4.58 7.29 8.13 6.75 1.18%
P/EPS 22.76 23.50 33.99 35.45 69.73 48.16 54.48 -44.14%
EY 4.39 4.26 2.94 2.82 1.43 2.08 1.84 78.64%
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 5.93 5.22 4.85 8.33 7.63 7.82 -17.23%
P/EPS 19.51 30.68 35.82 37.53 79.69 45.23 63.08 -54.29%
EY 5.13 3.26 2.79 2.66 1.25 2.21 1.59 118.50%
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