[TSH] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -36.93%
YoY- 822.05%
Quarter Report
View:
Show?
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 337,349 198,717 257,388 207,593 226,136 228,501 202,276 8.89%
PBT 115,849 21,023 21,393 16,535 28,310 43,172 64,387 10.27%
Tax -9,149 5,425 -13,441 -2,841 -9,700 -8,300 -7,272 3.89%
NP 106,700 26,448 7,952 13,694 18,610 34,872 57,115 10.97%
-
NP to SH 101,864 20,783 2,254 13,544 17,826 29,256 54,724 10.90%
-
Tax Rate 7.90% -25.81% 62.83% 17.18% 34.26% 19.23% 11.29% -
Total Cost 230,649 172,269 249,436 193,899 207,526 193,629 145,161 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 5.84% 1.41% 0.18% 0.98% 1.37% 2.17% 4.14% -
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 24.44 14.40 18.65 15.02 16.37 16.96 15.04 8.42%
EPS 6.99 1.51 0.16 0.98 1.29 2.17 4.07 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 24.41 14.38 18.63 15.02 16.37 16.54 14.64 8.88%
EPS 7.37 1.50 0.16 0.98 1.29 2.12 3.96 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 6.87 7.29 3.51 6.99 8.86 11.03 14.23 -11.42%
P/EPS 22.76 69.73 401.07 107.12 112.40 86.11 52.58 -13.01%
EY 4.39 1.43 0.25 0.93 0.89 1.16 1.90 14.97%
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 5.89 8.33 4.83 5.99 7.52 10.49 12.63 -11.93%
P/EPS 19.51 79.69 551.09 91.82 95.34 81.97 46.68 -13.52%
EY 5.13 1.25 0.18 1.09 1.05 1.22 2.14 15.67%
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