[TSH] YoY Annualized Quarter 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- 141.09%
YoY- 390.13%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,349,396 794,868 1,029,552 830,372 904,544 914,004 809,104 8.89%
PBT 463,396 84,092 85,572 66,140 113,240 172,688 257,548 10.27%
Tax -36,596 21,700 -53,764 -11,364 -38,800 -33,200 -29,088 3.89%
NP 426,800 105,792 31,808 54,776 74,440 139,488 228,460 10.97%
-
NP to SH 407,456 83,132 9,016 54,176 71,304 117,024 218,896 10.90%
-
Tax Rate 7.90% -25.81% 62.83% 17.18% 34.26% 19.23% 11.29% -
Total Cost 922,596 689,076 997,744 775,596 830,104 774,516 580,644 8.01%
-
Net Worth 1,743,159 1,469,057 1,265,067 1,378,482 1,297,509 1,347,222 1,321,040 4.72%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,743,159 1,469,057 1,265,067 1,378,482 1,297,509 1,347,222 1,321,040 4.72%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,347,222 1,344,569 0.45%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 31.63% 13.31% 3.09% 6.60% 8.23% 15.26% 28.24% -
ROE 23.37% 5.66% 0.71% 3.93% 5.50% 8.69% 16.57% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 97.77 57.59 74.60 60.09 65.46 67.84 60.18 8.42%
EPS 27.96 6.04 0.64 3.92 5.16 8.68 16.28 9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.263 1.0644 0.9166 0.9976 0.939 1.00 0.9825 4.27%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 97.65 57.52 74.51 60.09 65.46 66.15 58.55 8.89%
EPS 29.49 6.02 0.65 3.92 5.16 8.47 15.84 10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2615 1.0631 0.9155 0.9976 0.939 0.975 0.956 4.72%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.68 1.05 0.655 1.05 1.45 1.87 2.14 -
P/RPS 1.72 1.82 0.88 1.75 2.22 2.76 3.56 -11.41%
P/EPS 5.69 17.43 100.27 26.78 28.10 21.53 13.14 -13.01%
EY 17.57 5.74 1.00 3.73 3.56 4.65 7.61 14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.99 0.71 1.05 1.54 1.87 2.18 -7.90%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 19/05/21 21/05/20 27/05/19 23/05/18 24/05/17 25/05/16 -
Price 1.44 1.20 0.90 0.90 1.23 1.78 1.90 -
P/RPS 1.47 2.08 1.21 1.50 1.88 2.62 3.16 -11.97%
P/EPS 4.88 19.92 137.77 22.96 23.84 20.49 11.67 -13.51%
EY 20.50 5.02 0.73 4.36 4.20 4.88 8.57 15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 0.98 0.90 1.31 1.78 1.93 -8.39%

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