[TSH] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 91.09%
YoY- 100.4%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 307,414 210,566 186,058 232,922 258,231 212,470 206,158 6.87%
PBT 64,713 28,054 10,170 17,446 41,521 16,721 26,353 16.13%
Tax -16,514 -6,760 -4,622 -8,981 -10,146 -1,349 -18,384 -1.77%
NP 48,199 21,294 5,548 8,465 31,375 15,372 7,969 34.94%
-
NP to SH 39,715 19,818 6,049 4,107 27,699 13,838 7,083 33.25%
-
Tax Rate 25.52% 24.10% 45.45% 51.48% 24.44% 8.07% 69.76% -
Total Cost 259,215 189,272 180,510 224,457 226,856 197,098 198,189 4.57%
-
Net Worth 1,493,348 1,494,176 1,407,307 1,282,862 1,510,999 1,360,960 1,165,621 4.21%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,493,348 1,494,176 1,407,307 1,282,862 1,510,999 1,360,960 1,165,621 4.21%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,356,802 1,343,495 1,336,415 0.55%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.68% 10.11% 2.98% 3.63% 12.15% 7.23% 3.87% -
ROE 2.66% 1.33% 0.43% 0.32% 1.83% 1.02% 0.61% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 22.27 15.26 13.47 16.86 19.06 15.81 15.43 6.30%
EPS 2.88 1.44 0.44 0.30 2.04 1.03 0.53 32.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.082 1.0826 1.0185 0.9284 1.1154 1.013 0.8722 3.65%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 22.25 15.24 13.46 16.86 18.69 15.38 14.92 6.88%
EPS 2.87 1.43 0.44 0.30 2.00 1.00 0.51 33.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0807 1.0813 1.0185 0.9284 1.0935 0.9849 0.8436 4.21%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.02 0.84 0.90 1.15 1.75 1.85 2.23 -
P/RPS 4.58 5.51 6.68 6.82 9.18 11.70 14.46 -17.42%
P/EPS 35.45 58.50 205.58 386.92 85.59 179.61 420.75 -33.76%
EY 2.82 1.71 0.49 0.26 1.17 0.56 0.24 50.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.88 1.24 1.57 1.83 2.56 -15.36%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 19/08/20 22/08/19 23/08/18 24/08/17 29/08/16 25/08/15 -
Price 1.08 1.03 0.895 1.24 1.71 1.91 1.83 -
P/RPS 4.85 6.75 6.65 7.36 8.97 12.08 11.86 -13.83%
P/EPS 37.53 71.73 204.44 417.20 83.63 185.44 345.28 -30.89%
EY 2.66 1.39 0.49 0.24 1.20 0.54 0.29 44.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.88 1.34 1.53 1.89 2.10 -11.62%

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