[TSH] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 78.68%
YoY- 290.47%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,013,736 1,001,192 1,307,798 1,365,885 1,523,524 1,349,396 1,188,919 -10.10%
PBT 163,456 216,900 557,036 654,340 392,630 463,396 253,683 -25.45%
Tax -54,430 -65,168 -30,765 -21,929 -36,902 -36,596 -52,067 3.01%
NP 109,026 151,732 526,271 632,410 355,728 426,800 201,616 -33.69%
-
NP to SH 79,980 117,712 457,497 549,652 307,620 407,456 169,008 -39.35%
-
Tax Rate 33.30% 30.05% 5.52% 3.35% 9.40% 7.90% 20.52% -
Total Cost 904,710 849,460 781,527 733,474 1,167,796 922,596 987,303 -5.67%
-
Net Worth 2,088,065 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 17.47%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 144,918 147,218 - - 41,405 -
Div Payout % - - 31.68% 26.78% - - 24.50% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,088,065 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 17.47%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.75% 15.16% 40.24% 46.30% 23.35% 31.63% 16.96% -
ROE 3.83% 5.90% 24.05% 26.42% 17.34% 23.37% 10.30% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.45 72.54 94.76 98.96 110.39 97.77 86.14 -10.10%
EPS 5.80 8.52 33.15 39.83 22.28 27.96 12.25 -39.33%
DPS 0.00 0.00 10.50 10.67 0.00 0.00 3.00 -
NAPS 1.5129 1.4449 1.378 1.5071 1.2857 1.263 1.189 17.47%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.36 72.46 94.64 98.85 110.26 97.65 86.04 -10.10%
EPS 5.79 8.52 33.11 39.78 22.26 29.49 12.23 -39.33%
DPS 0.00 0.00 10.49 10.65 0.00 0.00 3.00 -
NAPS 1.5111 1.4432 1.3764 1.5053 1.2842 1.2615 1.1876 17.47%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.92 1.02 1.07 0.92 1.06 1.68 1.08 -
P/RPS 1.25 1.41 1.13 0.93 0.96 1.72 1.25 0.00%
P/EPS 15.88 11.96 3.23 2.31 4.76 5.69 8.82 48.15%
EY 6.30 8.36 30.98 43.29 21.03 17.57 11.34 -32.49%
DY 0.00 0.00 9.81 11.59 0.00 0.00 2.78 -
P/NAPS 0.61 0.71 0.78 0.61 0.82 1.33 0.91 -23.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 22/05/23 23/02/23 24/11/22 22/08/22 24/05/22 24/02/22 -
Price 1.02 1.02 1.07 1.11 1.09 1.44 1.41 -
P/RPS 1.39 1.41 1.13 1.12 0.99 1.47 1.64 -10.46%
P/EPS 17.60 11.96 3.23 2.79 4.89 4.88 11.51 32.82%
EY 5.68 8.36 30.98 35.88 20.45 20.50 8.68 -24.68%
DY 0.00 0.00 9.81 9.61 0.00 0.00 2.13 -
P/NAPS 0.67 0.71 0.78 0.74 0.85 1.14 1.19 -31.88%

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