[TSH] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.5%
YoY- 87.29%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 231,936 298,720 262,652 309,074 194,170 203,805 225,755 0.45%
PBT 52,505 57,506 294,439 65,689 34,881 15,042 24,099 13.84%
Tax -15,801 -18,262 2,004 -11,914 -7,843 -7,273 -11,063 6.11%
NP 36,704 39,244 296,443 53,775 27,038 7,769 13,036 18.81%
-
NP to SH 33,140 29,542 258,428 45,078 24,068 6,033 8,118 26.39%
-
Tax Rate 30.09% 31.76% -0.68% 18.14% 22.49% 48.35% 45.91% -
Total Cost 195,232 259,476 -33,791 255,299 167,132 196,036 212,719 -1.41%
-
Net Worth 1,960,261 2,048,316 2,080,060 1,572,570 1,384,590 1,422,403 1,262,135 7.60%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 34,504 - 110,413 - - - - -
Div Payout % 104.12% - 42.73% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,960,261 2,048,316 2,080,060 1,572,570 1,384,590 1,422,403 1,262,135 7.60%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 15.83% 13.14% 112.87% 17.40% 13.92% 3.81% 5.77% -
ROE 1.69% 1.44% 12.42% 2.87% 1.74% 0.42% 0.64% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.80 21.64 19.03 22.39 14.07 14.76 16.34 0.46%
EPS 2.40 2.14 18.72 3.27 1.74 0.44 0.59 26.31%
DPS 2.50 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.4203 1.4841 1.5071 1.1394 1.0032 1.0302 0.9134 7.62%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.79 21.62 19.01 22.37 14.05 14.75 16.34 0.45%
EPS 2.40 2.14 18.70 3.26 1.74 0.44 0.59 26.31%
DPS 2.50 0.00 7.99 0.00 0.00 0.00 0.00 -
NAPS 1.4186 1.4824 1.5053 1.1381 1.002 1.0294 0.9134 7.60%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.10 0.99 0.92 1.11 0.95 0.895 1.13 -
P/RPS 6.55 4.57 4.83 4.96 6.75 6.06 6.92 -0.91%
P/EPS 45.81 46.25 4.91 33.99 54.48 204.83 192.34 -21.25%
EY 2.18 2.16 20.35 2.94 1.84 0.49 0.52 26.95%
DY 2.27 0.00 8.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.67 0.61 0.97 0.95 0.87 1.24 -7.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 23/11/23 24/11/22 23/11/21 18/11/20 25/11/19 29/11/18 -
Price 1.17 1.00 1.11 1.17 1.10 1.16 1.00 -
P/RPS 6.96 4.62 5.83 5.22 7.82 7.86 6.12 2.16%
P/EPS 48.73 46.72 5.93 35.82 63.08 265.48 170.21 -18.80%
EY 2.05 2.14 16.87 2.79 1.59 0.38 0.59 23.04%
DY 2.14 0.00 7.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.74 1.03 1.10 1.13 1.09 -4.62%

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