[TSH] QoQ Annualized 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- 16.34%
YoY- 128.82%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,523,524 1,349,396 1,188,919 1,147,425 1,102,990 794,868 781,667 56.22%
PBT 392,630 463,396 253,683 225,841 207,386 84,092 107,650 137.50%
Tax -36,902 -36,596 -52,067 -54,612 -58,090 21,700 -17,180 66.70%
NP 355,728 426,800 201,616 171,229 149,296 105,792 90,470 149.74%
-
NP to SH 307,620 407,456 169,008 140,768 120,998 83,132 79,094 147.92%
-
Tax Rate 9.40% 7.90% 20.52% 24.18% 28.01% -25.81% 15.96% -
Total Cost 1,167,796 922,596 987,303 976,196 953,694 689,076 691,197 41.99%
-
Net Worth 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 14.29%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 41,405 - - - 20,702 -
Div Payout % - - 24.50% - - - 26.17% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 14.29%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 23.35% 31.63% 16.96% 14.92% 13.54% 13.31% 11.57% -
ROE 17.34% 23.37% 10.30% 8.95% 8.10% 5.66% 5.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 110.39 97.77 86.14 83.14 79.92 57.59 56.64 56.21%
EPS 22.28 27.96 12.25 10.20 8.76 6.04 5.73 147.88%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.2857 1.263 1.189 1.1394 1.082 1.0644 1.0528 14.29%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 110.26 97.65 86.04 83.04 79.82 57.52 56.57 56.22%
EPS 22.26 29.49 12.23 10.19 8.76 6.02 5.72 148.02%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.2842 1.2615 1.1876 1.1381 1.0807 1.0631 1.0516 14.29%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.06 1.68 1.08 1.11 1.02 1.05 1.15 -
P/RPS 0.96 1.72 1.25 1.34 1.28 1.82 2.03 -39.38%
P/EPS 4.76 5.69 8.82 10.88 11.63 17.43 20.07 -61.78%
EY 21.03 17.57 11.34 9.19 8.59 5.74 4.98 161.95%
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.30 -
P/NAPS 0.82 1.33 0.91 0.97 0.94 0.99 1.09 -17.32%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 24/05/22 24/02/22 23/11/21 24/08/21 19/05/21 25/02/21 -
Price 1.09 1.44 1.41 1.17 1.08 1.20 1.08 -
P/RPS 0.99 1.47 1.64 1.41 1.35 2.08 1.91 -35.55%
P/EPS 4.89 4.88 11.51 11.47 12.32 19.92 18.85 -59.42%
EY 20.45 20.50 8.68 8.72 8.12 5.02 5.31 146.30%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.39 -
P/NAPS 0.85 1.14 1.19 1.03 1.00 1.13 1.03 -12.05%

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