[TSH] YoY TTM 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- -5.52%
YoY- -30.97%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,352,764 1,010,446 903,614 818,916 954,767 1,048,054 833,967 8.39%
PBT 575,058 187,645 116,375 53,222 118,760 191,584 134,024 27.45%
Tax -27,555 -25,038 -41,412 -14,793 -45,330 -102,000 -118,183 -21.53%
NP 547,503 162,607 74,963 38,429 73,430 89,584 15,841 80.43%
-
NP to SH 481,060 138,530 64,548 35,674 51,677 69,214 8,773 94.85%
-
Tax Rate 4.79% 13.34% 35.58% 27.79% 38.17% 53.24% 88.18% -
Total Cost 805,261 847,839 828,651 780,487 881,337 958,470 818,126 -0.26%
-
Net Worth 2,080,060 1,572,570 1,384,590 1,422,403 1,262,135 1,529,858 1,440,634 6.31%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 151,819 20,702 13,801 13,817 27,635 26,908 26,913 33.40%
Div Payout % 31.56% 14.94% 21.38% 38.73% 53.48% 38.88% 306.78% -
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 1,440,634 6.31%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,352,073 0.36%
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 40.47% 16.09% 8.30% 4.69% 7.69% 8.55% 1.90% -
ROE 23.13% 8.81% 4.66% 2.51% 4.09% 4.52% 0.61% -
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 98.01 73.21 65.47 59.31 69.10 76.21 61.68 8.02%
EPS 34.86 10.04 4.68 2.58 3.74 5.03 0.65 94.13%
DPS 11.00 1.50 1.00 1.00 2.00 1.96 2.00 32.84%
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 97.90 73.13 65.39 59.26 69.10 75.85 60.35 8.39%
EPS 34.81 10.03 4.67 2.58 3.74 5.01 0.63 95.10%
DPS 10.99 1.50 1.00 1.00 2.00 1.95 1.95 33.38%
NAPS 1.5053 1.1381 1.002 1.0294 0.9134 1.1071 1.0426 6.30%
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 0.94 1.52 1.45 1.51 1.64 2.17 3.10 -18.02%
P/EPS 2.64 11.06 20.31 34.64 30.22 32.79 294.36 -54.40%
EY 37.89 9.04 4.92 2.89 3.31 3.05 0.34 119.28%
DY 11.96 1.35 1.05 1.12 1.77 1.19 1.05 49.97%
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 1.13 1.60 1.68 1.96 1.45 2.15 3.11 -15.52%
P/EPS 3.18 11.66 23.52 44.90 26.74 32.59 295.91 -53.00%
EY 31.40 8.58 4.25 2.23 3.74 3.07 0.34 112.53%
DY 9.91 1.28 0.91 0.86 2.00 1.19 1.04 45.57%
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