[TSH] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 28.57%
YoY- 79.62%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,147,425 1,102,990 794,868 781,667 781,901 935,908 1,029,552 7.48%
PBT 225,841 207,386 84,092 107,650 95,241 98,894 85,572 90.86%
Tax -54,612 -58,090 21,700 -17,180 -20,194 -40,402 -53,764 1.04%
NP 171,229 149,296 105,792 90,470 75,046 58,492 31,808 206.84%
-
NP to SH 140,768 120,998 83,132 79,094 61,520 44,144 9,016 523.64%
-
Tax Rate 24.18% 28.01% -25.81% 15.96% 21.20% 40.85% 62.83% -
Total Cost 976,196 953,694 689,076 691,197 706,854 877,416 997,744 -1.44%
-
Net Worth 1,572,570 1,493,348 1,469,057 1,453,047 1,384,590 1,494,176 1,265,067 15.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 20,702 - - - -
Div Payout % - - - 26.17% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,572,570 1,493,348 1,469,057 1,453,047 1,384,590 1,494,176 1,265,067 15.59%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 14.92% 13.54% 13.31% 11.57% 9.60% 6.25% 3.09% -
ROE 8.95% 8.10% 5.66% 5.44% 4.44% 2.95% 0.71% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 83.14 79.92 57.59 56.64 56.65 67.81 74.60 7.48%
EPS 10.20 8.76 6.04 5.73 4.45 3.20 0.64 532.24%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.1394 1.082 1.0644 1.0528 1.0032 1.0826 0.9166 15.59%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 83.04 79.82 57.52 56.57 56.59 67.73 74.51 7.48%
EPS 10.19 8.76 6.02 5.72 4.45 3.19 0.65 525.33%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.1381 1.0807 1.0631 1.0516 1.002 1.0813 0.9155 15.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.11 1.02 1.05 1.15 0.95 0.84 0.655 -
P/RPS 1.34 1.28 1.82 2.03 1.68 1.24 0.88 32.32%
P/EPS 10.88 11.63 17.43 20.07 21.31 26.26 100.27 -77.21%
EY 9.19 8.59 5.74 4.98 4.69 3.81 1.00 338.15%
DY 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 0.99 1.09 0.95 0.78 0.71 23.10%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 19/05/21 25/02/21 18/11/20 19/08/20 21/05/20 -
Price 1.17 1.08 1.20 1.08 1.10 1.03 0.90 -
P/RPS 1.41 1.35 2.08 1.91 1.94 1.52 1.21 10.72%
P/EPS 11.47 12.32 19.92 18.85 24.68 32.20 137.77 -80.90%
EY 8.72 8.12 5.02 5.31 4.05 3.11 0.73 421.76%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.13 1.03 1.10 0.95 0.98 3.36%

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