[TSH] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 5.11%
YoY- 822.05%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,188,919 1,147,425 1,102,990 794,868 781,667 781,901 935,908 17.24%
PBT 253,683 225,841 207,386 84,092 107,650 95,241 98,894 87.06%
Tax -52,067 -54,612 -58,090 21,700 -17,180 -20,194 -40,402 18.36%
NP 201,616 171,229 149,296 105,792 90,470 75,046 58,492 127.67%
-
NP to SH 169,008 140,768 120,998 83,132 79,094 61,520 44,144 144.13%
-
Tax Rate 20.52% 24.18% 28.01% -25.81% 15.96% 21.20% 40.85% -
Total Cost 987,303 976,196 953,694 689,076 691,197 706,854 877,416 8.16%
-
Net Worth 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 1,384,590 1,494,176 6.43%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 41,405 - - - 20,702 - - -
Div Payout % 24.50% - - - 26.17% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 1,384,590 1,494,176 6.43%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.96% 14.92% 13.54% 13.31% 11.57% 9.60% 6.25% -
ROE 10.30% 8.95% 8.10% 5.66% 5.44% 4.44% 2.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.14 83.14 79.92 57.59 56.64 56.65 67.81 17.24%
EPS 12.25 10.20 8.76 6.04 5.73 4.45 3.20 144.11%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.189 1.1394 1.082 1.0644 1.0528 1.0032 1.0826 6.43%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.04 83.04 79.82 57.52 56.57 56.59 67.73 17.24%
EPS 12.23 10.19 8.76 6.02 5.72 4.45 3.19 144.35%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.1876 1.1381 1.0807 1.0631 1.0516 1.002 1.0813 6.43%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.08 1.11 1.02 1.05 1.15 0.95 0.84 -
P/RPS 1.25 1.34 1.28 1.82 2.03 1.68 1.24 0.53%
P/EPS 8.82 10.88 11.63 17.43 20.07 21.31 26.26 -51.58%
EY 11.34 9.19 8.59 5.74 4.98 4.69 3.81 106.50%
DY 2.78 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.91 0.97 0.94 0.99 1.09 0.95 0.78 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 24/08/21 19/05/21 25/02/21 18/11/20 19/08/20 -
Price 1.41 1.17 1.08 1.20 1.08 1.10 1.03 -
P/RPS 1.64 1.41 1.35 2.08 1.91 1.94 1.52 5.18%
P/EPS 11.51 11.47 12.32 19.92 18.85 24.68 32.20 -49.53%
EY 8.68 8.72 8.12 5.02 5.31 4.05 3.11 97.86%
DY 2.13 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 1.19 1.03 1.00 1.13 1.03 1.10 0.95 16.15%

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