[TSH] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.72%
YoY- 92.49%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 262,652 424,413 337,349 328,350 309,074 307,414 198,717 20.41%
PBT 294,439 80,467 115,849 84,303 65,689 64,713 21,023 480.10%
Tax 2,004 -9,302 -9,149 -11,108 -11,914 -16,514 5,425 -48.48%
NP 296,443 71,165 106,700 73,195 53,775 48,199 26,448 400.10%
-
NP to SH 258,428 57,335 101,864 63,433 45,078 39,715 20,783 435.90%
-
Tax Rate -0.68% 11.56% 7.90% 13.18% 18.14% 25.52% -25.81% -
Total Cost -33,791 353,248 230,649 255,155 255,299 259,215 172,269 -
-
Net Worth 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 26.06%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 110,413 - - 41,405 - - - -
Div Payout % 42.73% - - 65.27% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 26.06%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 112.87% 16.77% 31.63% 22.29% 17.40% 15.68% 13.31% -
ROE 12.42% 3.23% 5.84% 3.87% 2.87% 2.66% 1.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.03 30.75 24.44 23.79 22.39 22.27 14.40 20.40%
EPS 18.72 4.15 6.99 4.60 3.27 2.88 1.51 434.83%
DPS 8.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.5071 1.2857 1.263 1.189 1.1394 1.082 1.0644 26.06%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.01 30.71 24.41 23.76 22.37 22.25 14.38 20.43%
EPS 18.70 4.15 7.37 4.59 3.26 2.87 1.50 436.82%
DPS 7.99 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.5053 1.2842 1.2615 1.1876 1.1381 1.0807 1.0631 26.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.92 1.06 1.68 1.08 1.11 1.02 1.05 -
P/RPS 4.83 3.45 6.87 4.54 4.96 4.58 7.29 -23.98%
P/EPS 4.91 25.52 22.76 23.50 33.99 35.45 69.73 -82.92%
EY 20.35 3.92 4.39 4.26 2.94 2.82 1.43 486.29%
DY 8.70 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 1.33 0.91 0.97 0.94 0.99 -27.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 22/08/22 24/05/22 24/02/22 23/11/21 24/08/21 19/05/21 -
Price 1.11 1.09 1.44 1.41 1.17 1.08 1.20 -
P/RPS 5.83 3.54 5.89 5.93 5.22 4.85 8.33 -21.15%
P/EPS 5.93 26.24 19.51 30.68 35.82 37.53 79.69 -82.28%
EY 16.87 3.81 5.13 3.26 2.79 2.66 1.25 465.95%
DY 7.21 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.14 1.19 1.03 1.00 1.13 -24.56%

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