[TSH] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 30.79%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,024,414 860,569 586,426 597,456 684,814 803,553 628,005 8.49%
PBT 490,755 169,381 71,431 41,748 69,855 143,187 103,534 29.59%
Tax -16,447 -40,959 -15,146 -14,736 -29,744 -33,959 -17,151 -0.69%
NP 474,308 128,422 56,285 27,012 40,111 109,228 86,383 32.80%
-
NP to SH 412,239 105,576 46,140 25,626 30,052 92,341 79,648 31.50%
-
Tax Rate 3.35% 24.18% 21.20% 35.30% 42.58% 23.72% 16.57% -
Total Cost 550,106 732,147 530,141 570,444 644,703 694,325 541,622 0.25%
-
Net Worth 2,080,060 1,572,570 1,384,590 1,422,403 1,262,135 1,529,858 1,433,529 6.39%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 110,413 - - - - - - -
Div Payout % 26.78% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,080,060 1,572,570 1,384,590 1,422,403 1,262,135 1,529,858 1,433,529 6.39%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,345,405 0.44%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 46.30% 14.92% 9.60% 4.52% 5.86% 13.59% 13.76% -
ROE 19.82% 6.71% 3.33% 1.80% 2.38% 6.04% 5.56% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 74.22 62.35 42.49 43.27 49.56 58.43 46.68 8.03%
EPS 29.87 7.65 3.34 1.86 2.17 6.80 5.92 30.94%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5071 1.1394 1.0032 1.0302 0.9134 1.1124 1.0655 5.94%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 74.14 62.28 42.44 43.24 49.56 58.15 45.45 8.49%
EPS 29.83 7.64 3.34 1.85 2.17 6.68 5.76 31.51%
DPS 7.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5053 1.1381 1.002 1.0294 0.9134 1.1071 1.0374 6.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.92 1.11 0.95 0.895 1.13 1.65 1.91 -
P/RPS 1.24 1.78 2.24 2.07 2.28 2.82 4.09 -18.02%
P/EPS 3.08 14.51 28.42 48.22 51.96 24.57 32.26 -32.38%
EY 32.47 6.89 3.52 2.07 1.92 4.07 3.10 47.89%
DY 8.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.97 0.95 0.87 1.24 1.48 1.79 -16.41%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 23/11/21 18/11/20 25/11/19 29/11/18 22/11/17 30/11/16 -
Price 1.11 1.17 1.10 1.16 1.00 1.64 1.92 -
P/RPS 1.50 1.88 2.59 2.68 2.02 2.81 4.11 -15.45%
P/EPS 3.72 15.30 32.90 62.50 45.98 24.43 32.43 -30.28%
EY 26.91 6.54 3.04 1.60 2.17 4.09 3.08 43.49%
DY 7.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.03 1.10 1.13 1.09 1.47 1.80 -13.76%

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