[TSH] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -25.64%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 857,365 903,614 913,249 888,741 838,946 818,916 840,866 1.29%
PBT 120,548 116,375 96,536 78,652 73,794 53,222 62,279 55.00%
Tax -30,079 -41,412 -40,842 -38,704 -28,104 -14,793 -18,583 37.65%
NP 90,469 74,963 55,694 39,948 45,690 38,429 43,696 62.08%
-
NP to SH 79,094 64,548 46,513 32,744 44,034 35,674 37,759 63.34%
-
Tax Rate 24.95% 35.58% 42.31% 49.21% 38.08% 27.79% 29.84% -
Total Cost 766,896 828,651 857,555 848,793 793,256 780,487 797,170 -2.53%
-
Net Worth 1,453,047 1,384,590 1,494,176 1,265,067 1,438,969 1,422,403 1,407,307 2.14%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 20,702 13,801 13,801 13,801 13,801 13,817 13,817 30.77%
Div Payout % 26.17% 21.38% 29.67% 42.15% 31.34% 38.73% 36.60% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,453,047 1,384,590 1,494,176 1,265,067 1,438,969 1,422,403 1,407,307 2.14%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.55% 8.30% 6.10% 4.49% 5.45% 4.69% 5.20% -
ROE 5.44% 4.66% 3.11% 2.59% 3.06% 2.51% 2.68% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.12 65.47 66.17 64.39 60.79 59.31 60.86 1.36%
EPS 5.73 4.68 3.37 2.37 3.19 2.58 2.73 63.56%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 1.00 30.87%
NAPS 1.0528 1.0032 1.0826 0.9166 1.0426 1.0302 1.0185 2.22%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.05 65.39 66.09 64.32 60.71 59.26 60.85 1.30%
EPS 5.72 4.67 3.37 2.37 3.19 2.58 2.73 63.37%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 1.00 30.87%
NAPS 1.0516 1.002 1.0813 0.9155 1.0414 1.0294 1.0185 2.14%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.15 0.95 0.84 0.655 1.54 0.895 0.90 -
P/RPS 1.85 1.45 1.27 1.02 2.53 1.51 1.48 15.96%
P/EPS 20.07 20.31 24.93 27.61 48.27 34.64 32.93 -28.00%
EY 4.98 4.92 4.01 3.62 2.07 2.89 3.04 38.75%
DY 1.30 1.05 1.19 1.53 0.65 1.12 1.11 11.05%
P/NAPS 1.09 0.95 0.78 0.71 1.48 0.87 0.88 15.26%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 19/08/20 21/05/20 27/02/20 25/11/19 22/08/19 -
Price 1.08 1.10 1.03 0.90 1.23 1.16 0.895 -
P/RPS 1.74 1.68 1.56 1.40 2.02 1.96 1.47 11.84%
P/EPS 18.85 23.52 30.56 37.94 38.55 44.90 32.75 -30.69%
EY 5.31 4.25 3.27 2.64 2.59 2.23 3.05 44.47%
DY 1.39 0.91 0.97 1.11 0.81 0.86 1.12 15.41%
P/NAPS 1.03 1.10 0.95 0.98 1.18 1.13 0.88 11.01%

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