[TSH] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 60.59%
YoY- 390.13%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 283,384 262,652 424,413 337,349 328,350 309,074 307,414 -5.26%
PBT 66,280 294,439 80,467 115,849 84,303 65,689 64,713 1.60%
Tax -14,318 2,004 -9,302 -9,149 -11,108 -11,914 -16,514 -9.05%
NP 51,962 296,443 71,165 106,700 73,195 53,775 48,199 5.12%
-
NP to SH 45,257 258,428 57,335 101,864 63,433 45,078 39,715 9.07%
-
Tax Rate 21.60% -0.68% 11.56% 7.90% 13.18% 18.14% 25.52% -
Total Cost 231,422 -33,791 353,248 230,649 255,155 255,299 259,215 -7.26%
-
Net Worth 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 17.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 34,504 110,413 - - 41,405 - - -
Div Payout % 76.24% 42.73% - - 65.27% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 17.44%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 18.34% 112.87% 16.77% 31.63% 22.29% 17.40% 15.68% -
ROE 2.38% 12.42% 3.23% 5.84% 3.87% 2.87% 2.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.53 19.03 30.75 24.44 23.79 22.39 22.27 -5.26%
EPS 3.28 18.72 4.15 6.99 4.60 3.27 2.88 9.03%
DPS 2.50 8.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.378 1.5071 1.2857 1.263 1.189 1.1394 1.082 17.44%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.51 19.01 30.71 24.41 23.76 22.37 22.25 -5.26%
EPS 3.28 18.70 4.15 7.37 4.59 3.26 2.87 9.28%
DPS 2.50 7.99 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.3764 1.5053 1.2842 1.2615 1.1876 1.1381 1.0807 17.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 0.92 1.06 1.68 1.08 1.11 1.02 -
P/RPS 5.21 4.83 3.45 6.87 4.54 4.96 4.58 8.94%
P/EPS 32.63 4.91 25.52 22.76 23.50 33.99 35.45 -5.36%
EY 3.06 20.35 3.92 4.39 4.26 2.94 2.82 5.58%
DY 2.34 8.70 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.78 0.61 0.82 1.33 0.91 0.97 0.94 -11.66%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 22/08/22 24/05/22 24/02/22 23/11/21 24/08/21 -
Price 1.07 1.11 1.09 1.44 1.41 1.17 1.08 -
P/RPS 5.21 5.83 3.54 5.89 5.93 5.22 4.85 4.87%
P/EPS 32.63 5.93 26.24 19.51 30.68 35.82 37.53 -8.88%
EY 3.06 16.87 3.81 5.13 3.26 2.79 2.66 9.76%
DY 2.34 7.21 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.78 0.74 0.85 1.14 1.19 1.03 1.00 -15.22%

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