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

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 47.97%
YoY- 156.18%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,282,187 1,143,555 1,010,446 895,542 798,694 857,365 903,614 26.30%
PBT 330,554 235,728 187,645 156,837 120,178 120,548 116,375 100.69%
Tax -48,685 -34,111 -25,038 -20,967 -11,213 -30,079 -41,412 11.40%
NP 281,869 201,617 162,607 135,870 108,965 90,469 74,963 142.00%
-
NP to SH 250,090 169,009 138,530 117,520 97,623 79,094 64,548 146.88%
-
Tax Rate 14.73% 14.47% 13.34% 13.37% 9.33% 24.95% 35.58% -
Total Cost 1,000,318 941,938 847,839 759,672 689,729 766,896 828,651 13.38%
-
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 41,405 20,702 20,702 20,702 20,702 13,801 108.15%
Div Payout % 16.56% 24.50% 14.94% 17.62% 21.21% 26.17% 21.38% -
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 21.98% 17.63% 16.09% 15.17% 13.64% 10.55% 8.30% -
ROE 14.35% 10.30% 8.81% 7.87% 6.65% 5.44% 4.66% -
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 92.90 82.86 73.21 64.89 57.87 62.12 65.47 26.30%
EPS 18.12 12.25 10.04 8.51 7.07 5.73 4.68 146.77%
DPS 3.00 3.00 1.50 1.50 1.50 1.50 1.00 108.14%
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 92.79 82.76 73.13 64.81 57.80 62.05 65.39 26.30%
EPS 18.10 12.23 10.03 8.50 7.06 5.72 4.67 146.94%
DPS 3.00 3.00 1.50 1.50 1.50 1.50 1.00 108.14%
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 1.81 1.30 1.52 1.57 1.81 1.85 1.45 15.94%
P/EPS 9.27 8.82 11.06 11.98 14.84 20.07 20.31 -40.74%
EY 10.79 11.34 9.04 8.35 6.74 4.98 4.92 68.88%
DY 1.79 2.78 1.35 1.47 1.43 1.30 1.05 42.75%
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 1.55 1.70 1.60 1.66 2.07 1.74 1.68 -5.23%
P/EPS 7.95 11.51 11.66 12.68 16.97 18.85 23.52 -51.50%
EY 12.58 8.68 8.58 7.88 5.89 5.31 4.25 106.29%
DY 2.08 2.13 1.28 1.39 1.25 1.39 0.91 73.60%
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