[TSH] YoY Quarter Result on 30-Sep-2020 [#3]

Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 21.45%
YoY- 298.94%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 309,074 194,170 203,805 225,755 256,821 213,259 181,383 9.28%
PBT 65,689 34,881 15,042 24,099 52,753 22,426 -51,223 -
Tax -11,914 -7,843 -7,273 -11,063 -13,763 -8,529 1,740 -
NP 53,775 27,038 7,769 13,036 38,990 13,897 -49,483 -
-
NP to SH 45,078 24,068 6,033 8,118 30,693 11,087 -48,193 -
-
Tax Rate 18.14% 22.49% 48.35% 45.91% 26.09% 38.03% - -
Total Cost 255,299 167,132 196,036 212,719 217,831 199,362 230,866 1.68%
-
Net Worth 1,572,570 1,384,590 1,422,403 1,262,135 1,529,858 1,440,634 1,218,574 4.33%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,572,570 1,384,590 1,422,403 1,262,135 1,529,858 1,440,634 1,218,574 4.33%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,352,073 1,361,384 0.24%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 17.40% 13.92% 3.81% 5.77% 15.18% 6.52% -27.28% -
ROE 2.87% 1.74% 0.42% 0.64% 2.01% 0.77% -3.95% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 22.39 14.07 14.76 16.34 18.67 15.77 13.32 9.03%
EPS 3.27 1.74 0.44 0.59 2.23 0.82 -3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1394 1.0032 1.0302 0.9134 1.1124 1.0655 0.8951 4.10%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 22.37 14.05 14.75 16.34 18.59 15.43 13.13 9.27%
EPS 3.26 1.74 0.44 0.59 2.22 0.80 -3.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1381 1.002 1.0294 0.9134 1.1071 1.0426 0.8819 4.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.11 0.95 0.895 1.13 1.65 1.91 1.93 -
P/RPS 4.96 6.75 6.06 6.92 8.84 12.11 14.49 -16.34%
P/EPS 33.99 54.48 204.83 192.34 73.93 232.93 -54.52 -
EY 2.94 1.84 0.49 0.52 1.35 0.43 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.87 1.24 1.48 1.79 2.16 -12.48%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 18/11/20 25/11/19 29/11/18 22/11/17 30/11/16 18/11/15 -
Price 1.17 1.10 1.16 1.00 1.64 1.92 2.01 -
P/RPS 5.22 7.82 7.86 6.12 8.78 12.17 15.09 -16.20%
P/EPS 35.82 63.08 265.48 170.21 73.48 234.15 -56.78 -
EY 2.79 1.59 0.38 0.59 1.36 0.43 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.13 1.09 1.47 1.80 2.25 -12.20%

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