[TSH] QoQ Cumulative 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- -73.72%
YoY- 822.05%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,188,919 860,569 551,495 198,717 781,667 586,426 467,954 85.87%
PBT 253,683 169,381 103,693 21,023 107,650 71,431 49,447 196.57%
Tax -52,067 -40,959 -29,045 5,425 -17,180 -15,146 -20,201 87.66%
NP 201,616 128,422 74,648 26,448 90,470 56,285 29,246 260.94%
-
NP to SH 169,008 105,576 60,499 20,783 79,094 46,140 22,072 287.04%
-
Tax Rate 20.52% 24.18% 28.01% -25.81% 15.96% 21.20% 40.85% -
Total Cost 987,303 732,147 476,847 172,269 691,197 530,141 438,708 71.47%
-
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% 6.71% 4.05% 1.41% 5.44% 3.33% 1.48% -
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 62.35 39.96 14.40 56.64 42.49 33.91 85.85%
EPS 12.25 7.65 4.38 1.51 5.73 3.34 1.60 287.02%
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 62.28 39.91 14.38 56.57 42.44 33.87 85.86%
EPS 12.23 7.64 4.38 1.50 5.72 3.34 1.60 286.60%
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 1.78 2.55 7.29 2.03 2.24 2.48 -36.58%
P/EPS 8.82 14.51 23.27 69.73 20.07 28.42 52.53 -69.46%
EY 11.34 6.89 4.30 1.43 4.98 3.52 1.90 227.96%
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 1.88 2.70 8.33 1.91 2.59 3.04 -33.65%
P/EPS 11.51 15.30 24.64 79.69 18.85 32.90 64.41 -68.17%
EY 8.68 6.54 4.06 1.25 5.31 3.04 1.55 214.36%
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