[TSH] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -79.52%
YoY- -83.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 781,667 781,901 935,908 1,029,552 838,946 796,608 787,302 -0.47%
PBT 107,650 95,241 98,894 85,572 73,794 55,664 53,412 59.21%
Tax -17,180 -20,194 -40,402 -53,764 -28,104 -19,648 -14,926 9.78%
NP 90,470 75,046 58,492 31,808 45,690 36,016 38,486 76.33%
-
NP to SH 79,094 61,520 44,144 9,016 44,034 34,168 39,186 59.37%
-
Tax Rate 15.96% 21.20% 40.85% 62.83% 38.08% 35.30% 27.95% -
Total Cost 691,197 706,854 877,416 997,744 793,256 760,592 748,816 -5.17%
-
Net Worth 1,453,047 1,384,590 1,494,176 1,265,067 1,438,969 1,422,403 1,407,307 2.14%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 20,702 - - - 13,801 - - -
Div Payout % 26.17% - - - 31.34% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,453,047 1,384,590 1,494,176 1,265,067 1,438,969 1,422,403 1,407,307 2.14%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.57% 9.60% 6.25% 3.09% 5.45% 4.52% 4.89% -
ROE 5.44% 4.44% 2.95% 0.71% 3.06% 2.40% 2.78% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.64 56.65 67.81 74.60 60.79 57.70 56.98 -0.39%
EPS 5.73 4.45 3.20 0.64 3.19 2.48 2.84 59.33%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0528 1.0032 1.0826 0.9166 1.0426 1.0302 1.0185 2.22%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.57 56.59 67.73 74.51 60.71 57.65 56.98 -0.47%
EPS 5.72 4.45 3.19 0.65 3.19 2.47 2.84 59.14%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0516 1.002 1.0813 0.9155 1.0414 1.0294 1.0185 2.14%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.15 0.95 0.84 0.655 1.54 0.895 0.90 -
P/RPS 2.03 1.68 1.24 0.88 2.53 1.55 1.58 18.09%
P/EPS 20.07 21.31 26.26 100.27 48.27 36.17 31.74 -26.22%
EY 4.98 4.69 3.81 1.00 2.07 2.77 3.15 35.52%
DY 1.30 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 1.09 0.95 0.78 0.71 1.48 0.87 0.88 15.26%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 19/08/20 21/05/20 27/02/20 25/11/19 22/08/19 -
Price 1.08 1.10 1.03 0.90 1.23 1.16 0.895 -
P/RPS 1.91 1.94 1.52 1.21 2.02 2.01 1.57 13.89%
P/EPS 18.85 24.68 32.20 137.77 38.55 46.87 31.56 -28.96%
EY 5.31 4.05 3.11 0.73 2.59 2.13 3.17 40.82%
DY 1.39 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 1.03 1.10 0.95 0.98 1.18 1.13 0.88 11.01%

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