[TSH] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 74.51%
YoY- 128.82%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 761,762 337,349 1,188,919 860,569 551,495 198,717 781,667 -1.70%
PBT 196,315 115,849 253,683 169,381 103,693 21,023 107,650 49.42%
Tax -18,451 -9,149 -52,067 -40,959 -29,045 5,425 -17,180 4.88%
NP 177,864 106,700 201,616 128,422 74,648 26,448 90,470 57.13%
-
NP to SH 153,810 101,864 169,008 105,576 60,499 20,783 79,094 55.98%
-
Tax Rate 9.40% 7.90% 20.52% 24.18% 28.01% -25.81% 15.96% -
Total Cost 583,898 230,649 987,303 732,147 476,847 172,269 691,197 -10.66%
-
Net Worth 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 14.29%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 41,405 - - - 20,702 -
Div Payout % - - 24.50% - - - 26.17% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 1,469,057 1,453,047 14.29%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 23.35% 31.63% 16.96% 14.92% 13.54% 13.31% 11.57% -
ROE 8.67% 5.84% 10.30% 6.71% 4.05% 1.41% 5.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 55.19 24.44 86.14 62.35 39.96 14.40 56.64 -1.71%
EPS 11.14 6.99 12.25 7.65 4.38 1.51 5.73 55.96%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.2857 1.263 1.189 1.1394 1.082 1.0644 1.0528 14.29%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 55.13 24.41 86.04 62.28 39.91 14.38 56.57 -1.70%
EPS 11.13 7.37 12.23 7.64 4.38 1.50 5.72 56.04%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.2842 1.2615 1.1876 1.1381 1.0807 1.0631 1.0516 14.29%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.06 1.68 1.08 1.11 1.02 1.05 1.15 -
P/RPS 1.92 6.87 1.25 1.78 2.55 7.29 2.03 -3.65%
P/EPS 9.51 22.76 8.82 14.51 23.27 69.73 20.07 -39.30%
EY 10.51 4.39 11.34 6.89 4.30 1.43 4.98 64.75%
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.30 -
P/NAPS 0.82 1.33 0.91 0.97 0.94 0.99 1.09 -17.32%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 24/05/22 24/02/22 23/11/21 24/08/21 19/05/21 25/02/21 -
Price 1.09 1.44 1.41 1.17 1.08 1.20 1.08 -
P/RPS 1.97 5.89 1.64 1.88 2.70 8.33 1.91 2.08%
P/EPS 9.78 19.51 11.51 15.30 24.64 79.69 18.85 -35.50%
EY 10.22 5.13 8.68 6.54 4.06 1.25 5.31 54.91%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.39 -
P/NAPS 0.85 1.14 1.19 1.03 1.00 1.13 1.03 -12.05%

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