[TSH] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -93.57%
YoY- -71.11%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,066,516 805,588 506,868 250,298 1,307,798 1,024,414 761,762 25.07%
PBT 197,639 139,234 81,728 54,225 557,036 490,755 196,315 0.44%
Tax -71,972 -45,476 -27,215 -16,292 -30,765 -16,447 -18,451 147.18%
NP 125,667 93,758 54,513 37,933 526,271 474,308 177,864 -20.62%
-
NP to SH 94,961 69,533 39,990 29,428 457,497 412,239 153,810 -27.43%
-
Tax Rate 36.42% 32.66% 33.30% 30.05% 5.52% 3.35% 9.40% -
Total Cost 940,849 711,830 452,355 212,365 781,527 550,106 583,898 37.32%
-
Net Worth 2,046,936 2,048,316 2,088,065 1,994,213 1,901,879 2,080,060 1,774,489 9.96%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 34,504 - - - 144,918 110,413 - -
Div Payout % 36.34% - - - 31.68% 26.78% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,046,936 2,048,316 2,088,065 1,994,213 1,901,879 2,080,060 1,774,489 9.96%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.78% 11.64% 10.75% 15.16% 40.24% 46.30% 23.35% -
ROE 4.64% 3.39% 1.92% 1.48% 24.05% 19.82% 8.67% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 77.27 58.37 36.72 18.14 94.76 74.22 55.19 25.07%
EPS 6.88 5.04 2.90 2.13 33.15 29.87 11.14 -27.41%
DPS 2.50 0.00 0.00 0.00 10.50 8.00 0.00 -
NAPS 1.4831 1.4841 1.5129 1.4449 1.378 1.5071 1.2857 9.96%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 77.18 58.30 36.68 18.11 94.64 74.14 55.13 25.06%
EPS 6.87 5.03 2.89 2.13 33.11 29.83 11.13 -27.44%
DPS 2.50 0.00 0.00 0.00 10.49 7.99 0.00 -
NAPS 1.4814 1.4824 1.5111 1.4432 1.3764 1.5053 1.2842 9.96%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.975 0.99 0.92 1.02 1.07 0.92 1.06 -
P/RPS 1.26 1.70 2.51 5.62 1.13 1.24 1.92 -24.42%
P/EPS 14.17 19.65 31.75 47.84 3.23 3.08 9.51 30.35%
EY 7.06 5.09 3.15 2.09 30.98 32.47 10.51 -23.24%
DY 2.56 0.00 0.00 0.00 9.81 8.70 0.00 -
P/NAPS 0.66 0.67 0.61 0.71 0.78 0.61 0.82 -13.43%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 23/11/23 23/08/23 22/05/23 23/02/23 24/11/22 22/08/22 -
Price 1.11 1.00 1.02 1.02 1.07 1.11 1.09 -
P/RPS 1.44 1.71 2.78 5.62 1.13 1.50 1.97 -18.80%
P/EPS 16.13 19.85 35.20 47.84 3.23 3.72 9.78 39.46%
EY 6.20 5.04 2.84 2.09 30.98 26.91 10.22 -28.27%
DY 2.25 0.00 0.00 0.00 9.81 7.21 0.00 -
P/NAPS 0.75 0.67 0.67 0.71 0.78 0.74 0.85 -7.98%

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