[TSH] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 21.45%
YoY- 298.94%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 307,414 198,717 195,241 194,170 210,566 257,388 241,490 17.47%
PBT 64,713 21,023 36,220 34,881 28,054 21,393 32,047 59.82%
Tax -16,514 5,425 -2,035 -7,843 -6,760 -13,441 -13,368 15.14%
NP 48,199 26,448 34,185 27,038 21,294 7,952 18,679 88.23%
-
NP to SH 39,715 20,783 32,954 24,068 19,818 2,254 18,408 67.04%
-
Tax Rate 25.52% -25.81% 5.62% 22.49% 24.10% 62.83% 41.71% -
Total Cost 259,215 172,269 161,056 167,132 189,272 249,436 222,811 10.62%
-
Net Worth 1,493,348 1,469,057 1,453,047 1,384,590 1,494,176 1,265,067 1,438,969 2.50%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 20,702 - - - 13,801 -
Div Payout % - - 62.82% - - - 74.98% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,493,348 1,469,057 1,453,047 1,384,590 1,494,176 1,265,067 1,438,969 2.50%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.68% 13.31% 17.51% 13.92% 10.11% 3.09% 7.73% -
ROE 2.66% 1.41% 2.27% 1.74% 1.33% 0.18% 1.28% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.27 14.40 14.15 14.07 15.26 18.65 17.50 17.44%
EPS 2.88 1.51 2.39 1.74 1.44 0.16 1.33 67.45%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 1.082 1.0644 1.0528 1.0032 1.0826 0.9166 1.0426 2.50%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.25 14.38 14.13 14.05 15.24 18.63 17.48 17.46%
EPS 2.87 1.50 2.38 1.74 1.43 0.16 1.33 67.06%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 1.0807 1.0631 1.0516 1.002 1.0813 0.9155 1.0414 2.50%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.02 1.05 1.15 0.95 0.84 0.655 1.54 -
P/RPS 4.58 7.29 8.13 6.75 5.51 3.51 8.80 -35.32%
P/EPS 35.45 69.73 48.16 54.48 58.50 401.07 115.46 -54.52%
EY 2.82 1.43 2.08 1.84 1.71 0.25 0.87 119.17%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.65 -
P/NAPS 0.94 0.99 1.09 0.95 0.78 0.71 1.48 -26.13%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 19/05/21 25/02/21 18/11/20 19/08/20 21/05/20 27/02/20 -
Price 1.08 1.20 1.08 1.10 1.03 0.90 1.23 -
P/RPS 4.85 8.33 7.63 7.82 6.75 4.83 7.03 -21.94%
P/EPS 37.53 79.69 45.23 63.08 71.73 551.09 92.22 -45.11%
EY 2.66 1.25 2.21 1.59 1.39 0.18 1.08 82.47%
DY 0.00 0.00 1.39 0.00 0.00 0.00 0.81 -
P/NAPS 1.00 1.13 1.03 1.10 0.95 0.98 1.18 -10.45%

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