[TSH] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 36.92%
YoY- 79.02%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 309,074 307,414 198,717 195,241 194,170 210,566 257,388 12.96%
PBT 65,689 64,713 21,023 36,220 34,881 28,054 21,393 111.11%
Tax -11,914 -16,514 5,425 -2,035 -7,843 -6,760 -13,441 -7.71%
NP 53,775 48,199 26,448 34,185 27,038 21,294 7,952 257.18%
-
NP to SH 45,078 39,715 20,783 32,954 24,068 19,818 2,254 635.44%
-
Tax Rate 18.14% 25.52% -25.81% 5.62% 22.49% 24.10% 62.83% -
Total Cost 255,299 259,215 172,269 161,056 167,132 189,272 249,436 1.55%
-
Net Worth 1,572,570 1,493,348 1,469,057 1,453,047 1,384,590 1,494,176 1,265,067 15.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 20,702 - - - -
Div Payout % - - - 62.82% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,572,570 1,493,348 1,469,057 1,453,047 1,384,590 1,494,176 1,265,067 15.59%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.40% 15.68% 13.31% 17.51% 13.92% 10.11% 3.09% -
ROE 2.87% 2.66% 1.41% 2.27% 1.74% 1.33% 0.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.39 22.27 14.40 14.15 14.07 15.26 18.65 12.94%
EPS 3.27 2.88 1.51 2.39 1.74 1.44 0.16 646.14%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.1394 1.082 1.0644 1.0528 1.0032 1.0826 0.9166 15.59%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.37 22.25 14.38 14.13 14.05 15.24 18.63 12.95%
EPS 3.26 2.87 1.50 2.38 1.74 1.43 0.16 644.62%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.1381 1.0807 1.0631 1.0516 1.002 1.0813 0.9155 15.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.11 1.02 1.05 1.15 0.95 0.84 0.655 -
P/RPS 4.96 4.58 7.29 8.13 6.75 5.51 3.51 25.89%
P/EPS 33.99 35.45 69.73 48.16 54.48 58.50 401.07 -80.67%
EY 2.94 2.82 1.43 2.08 1.84 1.71 0.25 416.36%
DY 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 0.99 1.09 0.95 0.78 0.71 23.10%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 19/05/21 25/02/21 18/11/20 19/08/20 21/05/20 -
Price 1.17 1.08 1.20 1.08 1.10 1.03 0.90 -
P/RPS 5.22 4.85 8.33 7.63 7.82 6.75 4.83 5.30%
P/EPS 35.82 37.53 79.69 45.23 63.08 71.73 551.09 -83.80%
EY 2.79 2.66 1.25 2.21 1.59 1.39 0.18 520.62%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.13 1.03 1.10 0.95 0.98 3.36%

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