[TSH] YoY Annualized Quarter 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- -79.52%
YoY- -83.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,001,192 1,349,396 794,868 1,029,552 830,372 904,544 914,004 1.52%
PBT 216,900 463,396 84,092 85,572 66,140 113,240 172,688 3.87%
Tax -65,168 -36,596 21,700 -53,764 -11,364 -38,800 -33,200 11.89%
NP 151,732 426,800 105,792 31,808 54,776 74,440 139,488 1.41%
-
NP to SH 117,712 407,456 83,132 9,016 54,176 71,304 117,024 0.09%
-
Tax Rate 30.05% 7.90% -25.81% 62.83% 17.18% 34.26% 19.23% -
Total Cost 849,460 922,596 689,076 997,744 775,596 830,104 774,516 1.55%
-
Net Worth 1,994,213 1,743,159 1,469,057 1,265,067 1,378,482 1,297,509 1,347,222 6.75%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,994,213 1,743,159 1,469,057 1,265,067 1,378,482 1,297,509 1,347,222 6.75%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,347,222 0.42%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 15.16% 31.63% 13.31% 3.09% 6.60% 8.23% 15.26% -
ROE 5.90% 23.37% 5.66% 0.71% 3.93% 5.50% 8.69% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 72.54 97.77 57.59 74.60 60.09 65.46 67.84 1.12%
EPS 8.52 27.96 6.04 0.64 3.92 5.16 8.68 -0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4449 1.263 1.0644 0.9166 0.9976 0.939 1.00 6.32%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 72.46 97.65 57.52 74.51 60.09 65.46 66.15 1.52%
EPS 8.52 29.49 6.02 0.65 3.92 5.16 8.47 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4432 1.2615 1.0631 0.9155 0.9976 0.939 0.975 6.75%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.02 1.68 1.05 0.655 1.05 1.45 1.87 -
P/RPS 1.41 1.72 1.82 0.88 1.75 2.22 2.76 -10.58%
P/EPS 11.96 5.69 17.43 100.27 26.78 28.10 21.53 -9.32%
EY 8.36 17.57 5.74 1.00 3.73 3.56 4.65 10.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.33 0.99 0.71 1.05 1.54 1.87 -14.89%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 24/05/22 19/05/21 21/05/20 27/05/19 23/05/18 24/05/17 -
Price 1.02 1.44 1.20 0.90 0.90 1.23 1.78 -
P/RPS 1.41 1.47 2.08 1.21 1.50 1.88 2.62 -9.80%
P/EPS 11.96 4.88 19.92 137.77 22.96 23.84 20.49 -8.57%
EY 8.36 20.50 5.02 0.73 4.36 4.20 4.88 9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.14 1.13 0.98 0.90 1.31 1.78 -14.19%

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