[TSH] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 20.06%
YoY- 113.68%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,365,885 1,523,524 1,349,396 1,188,919 1,147,425 1,102,990 794,868 43.41%
PBT 654,340 392,630 463,396 253,683 225,841 207,386 84,092 292.18%
Tax -21,929 -36,902 -36,596 -52,067 -54,612 -58,090 21,700 -
NP 632,410 355,728 426,800 201,616 171,229 149,296 105,792 229.02%
-
NP to SH 549,652 307,620 407,456 169,008 140,768 120,998 83,132 251.86%
-
Tax Rate 3.35% 9.40% 7.90% 20.52% 24.18% 28.01% -25.81% -
Total Cost 733,474 1,167,796 922,596 987,303 976,196 953,694 689,076 4.24%
-
Net Worth 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 26.06%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 147,218 - - 41,405 - - - -
Div Payout % 26.78% - - 24.50% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 26.06%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 46.30% 23.35% 31.63% 16.96% 14.92% 13.54% 13.31% -
ROE 26.42% 17.34% 23.37% 10.30% 8.95% 8.10% 5.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 98.96 110.39 97.77 86.14 83.14 79.92 57.59 43.41%
EPS 39.83 22.28 27.96 12.25 10.20 8.76 6.04 251.25%
DPS 10.67 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.5071 1.2857 1.263 1.189 1.1394 1.082 1.0644 26.06%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 98.85 110.26 97.65 86.04 83.04 79.82 57.52 43.42%
EPS 39.78 22.26 29.49 12.23 10.19 8.76 6.02 251.73%
DPS 10.65 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.5053 1.2842 1.2615 1.1876 1.1381 1.0807 1.0631 26.06%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.92 1.06 1.68 1.08 1.11 1.02 1.05 -
P/RPS 0.93 0.96 1.72 1.25 1.34 1.28 1.82 -36.05%
P/EPS 2.31 4.76 5.69 8.82 10.88 11.63 17.43 -73.97%
EY 43.29 21.03 17.57 11.34 9.19 8.59 5.74 284.10%
DY 11.59 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 1.33 0.91 0.97 0.94 0.99 -27.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 22/08/22 24/05/22 24/02/22 23/11/21 24/08/21 19/05/21 -
Price 1.11 1.09 1.44 1.41 1.17 1.08 1.20 -
P/RPS 1.12 0.99 1.47 1.64 1.41 1.35 2.08 -33.78%
P/EPS 2.79 4.89 4.88 11.51 11.47 12.32 19.92 -72.99%
EY 35.88 20.45 20.50 8.68 8.72 8.12 5.02 270.60%
DY 9.61 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.14 1.19 1.03 1.00 1.13 -24.56%

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