[TSH] QoQ Cumulative 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- -94.88%
YoY- -83.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 781,667 586,426 467,954 257,388 838,946 597,456 393,651 57.65%
PBT 107,650 71,431 49,447 21,393 73,794 41,748 26,706 152.21%
Tax -17,180 -15,146 -20,201 -13,441 -28,104 -14,736 -7,463 73.90%
NP 90,470 56,285 29,246 7,952 45,690 27,012 19,243 179.32%
-
NP to SH 79,094 46,140 22,072 2,254 44,034 25,626 19,593 152.45%
-
Tax Rate 15.96% 21.20% 40.85% 62.83% 38.08% 35.30% 27.95% -
Total Cost 691,197 530,141 438,708 249,436 793,256 570,444 374,408 50.20%
-
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% 3.33% 1.48% 0.18% 3.06% 1.80% 1.39% -
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 42.49 33.91 18.65 60.79 43.27 28.49 57.77%
EPS 5.73 3.34 1.60 0.16 3.19 1.86 1.42 152.39%
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 42.44 33.87 18.63 60.71 43.24 28.49 57.64%
EPS 5.72 3.34 1.60 0.16 3.19 1.85 1.42 152.09%
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 2.24 2.48 3.51 2.53 2.07 3.16 -25.44%
P/EPS 20.07 28.42 52.53 401.07 48.27 48.22 63.47 -53.42%
EY 4.98 3.52 1.90 0.25 2.07 2.07 1.58 114.22%
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 2.59 3.04 4.83 2.02 2.68 3.14 -28.10%
P/EPS 18.85 32.90 64.41 551.09 38.55 62.50 63.12 -55.15%
EY 5.31 3.04 1.55 0.18 2.59 1.60 1.58 123.54%
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