[TSH] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 350.73%
YoY- 473.29%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 256,570 250,298 283,384 262,652 424,413 337,349 328,350 -15.20%
PBT 27,503 54,225 66,280 294,439 80,467 115,849 84,303 -52.70%
Tax -10,923 -16,292 -14,318 2,004 -9,302 -9,149 -11,108 -1.11%
NP 16,580 37,933 51,962 296,443 71,165 106,700 73,195 -62.94%
-
NP to SH 10,562 29,428 45,257 258,428 57,335 101,864 63,433 -69.83%
-
Tax Rate 39.72% 30.05% 21.60% -0.68% 11.56% 7.90% 13.18% -
Total Cost 239,990 212,365 231,422 -33,791 353,248 230,649 255,155 -4.01%
-
Net Worth 2,088,065 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 17.47%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 34,504 110,413 - - 41,405 -
Div Payout % - - 76.24% 42.73% - - 65.27% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,088,065 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 17.47%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.46% 15.16% 18.34% 112.87% 16.77% 31.63% 22.29% -
ROE 0.51% 1.48% 2.38% 12.42% 3.23% 5.84% 3.87% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.59 18.14 20.53 19.03 30.75 24.44 23.79 -15.20%
EPS 0.77 2.13 3.28 18.72 4.15 6.99 4.60 -69.72%
DPS 0.00 0.00 2.50 8.00 0.00 0.00 3.00 -
NAPS 1.5129 1.4449 1.378 1.5071 1.2857 1.263 1.189 17.47%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.57 18.11 20.51 19.01 30.71 24.41 23.76 -15.18%
EPS 0.76 2.13 3.28 18.70 4.15 7.37 4.59 -69.94%
DPS 0.00 0.00 2.50 7.99 0.00 0.00 3.00 -
NAPS 1.5111 1.4432 1.3764 1.5053 1.2842 1.2615 1.1876 17.47%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.92 1.02 1.07 0.92 1.06 1.68 1.08 -
P/RPS 4.95 5.62 5.21 4.83 3.45 6.87 4.54 5.95%
P/EPS 120.22 47.84 32.63 4.91 25.52 22.76 23.50 197.78%
EY 0.83 2.09 3.06 20.35 3.92 4.39 4.26 -66.49%
DY 0.00 0.00 2.34 8.70 0.00 0.00 2.78 -
P/NAPS 0.61 0.71 0.78 0.61 0.82 1.33 0.91 -23.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 22/05/23 23/02/23 24/11/22 22/08/22 24/05/22 24/02/22 -
Price 1.02 1.02 1.07 1.11 1.09 1.44 1.41 -
P/RPS 5.49 5.62 5.21 5.83 3.54 5.89 5.93 -5.02%
P/EPS 133.29 47.84 32.63 5.93 26.24 19.51 30.68 166.97%
EY 0.75 2.09 3.06 16.87 3.81 5.13 3.26 -62.55%
DY 0.00 0.00 2.34 7.21 0.00 0.00 2.13 -
P/NAPS 0.67 0.71 0.78 0.74 0.85 1.14 1.19 -31.88%

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