[TSH] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 36.57%
YoY- -79.24%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 726,841 494,905 242,388 1,066,516 805,588 506,868 250,298 103.14%
PBT 123,478 70,973 35,027 197,639 139,234 81,728 54,225 72.82%
Tax -36,292 -20,491 -9,850 -71,972 -45,476 -27,215 -16,292 70.31%
NP 87,186 50,482 25,177 125,667 93,758 54,513 37,933 73.89%
-
NP to SH 73,843 40,703 20,073 94,961 69,533 39,990 29,428 84.34%
-
Tax Rate 29.39% 28.87% 28.12% 36.42% 32.66% 33.30% 30.05% -
Total Cost 639,655 444,423 217,211 940,849 711,830 452,355 212,365 108.14%
-
Net Worth 1,960,261 2,009,809 2,068,190 2,046,936 2,048,316 2,088,065 1,994,213 -1.13%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 34,504 - - 34,504 - - - -
Div Payout % 46.73% - - 36.34% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,960,261 2,009,809 2,068,190 2,046,936 2,048,316 2,088,065 1,994,213 -1.13%
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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 12.00% 10.20% 10.39% 11.78% 11.64% 10.75% 15.16% -
ROE 3.77% 2.03% 0.97% 4.64% 3.39% 1.92% 1.48% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 52.66 35.86 17.56 77.27 58.37 36.72 18.14 103.10%
EPS 5.35 2.95 1.45 6.88 5.04 2.90 2.13 84.46%
DPS 2.50 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.4203 1.4562 1.4985 1.4831 1.4841 1.5129 1.4449 -1.13%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 52.60 35.82 17.54 77.18 58.30 36.68 18.11 103.17%
EPS 5.34 2.95 1.45 6.87 5.03 2.89 2.13 84.23%
DPS 2.50 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.4186 1.4545 1.4967 1.4814 1.4824 1.5111 1.4432 -1.13%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.10 1.15 1.13 0.975 0.99 0.92 1.02 -
P/RPS 2.09 3.21 6.43 1.26 1.70 2.51 5.62 -48.19%
P/EPS 20.56 38.99 77.70 14.17 19.65 31.75 47.84 -42.96%
EY 4.86 2.56 1.29 7.06 5.09 3.15 2.09 75.25%
DY 2.27 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.75 0.66 0.67 0.61 0.71 5.54%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 20/05/24 22/02/24 23/11/23 23/08/23 22/05/23 -
Price 1.17 1.15 1.11 1.11 1.00 1.02 1.02 -
P/RPS 2.22 3.21 6.32 1.44 1.71 2.78 5.62 -46.07%
P/EPS 21.87 38.99 76.32 16.13 19.85 35.20 47.84 -40.57%
EY 4.57 2.56 1.31 6.20 5.04 2.84 2.09 68.22%
DY 2.14 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.74 0.75 0.67 0.67 0.71 10.04%

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