[TSH] QoQ 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- -87.76%
YoY- -83.36%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 195,241 194,170 210,566 257,388 241,490 203,805 186,058 3.24%
PBT 36,220 34,881 28,054 21,393 32,047 15,042 10,170 132.31%
Tax -2,035 -7,843 -6,760 -13,441 -13,368 -7,273 -4,622 -41.98%
NP 34,185 27,038 21,294 7,952 18,679 7,769 5,548 234.25%
-
NP to SH 32,954 24,068 19,818 2,254 18,408 6,033 6,049 208.02%
-
Tax Rate 5.62% 22.49% 24.10% 62.83% 41.71% 48.35% 45.45% -
Total Cost 161,056 167,132 189,272 249,436 222,811 196,036 180,510 -7.28%
-
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 % 62.82% - - - 74.98% - - -
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 17.51% 13.92% 10.11% 3.09% 7.73% 3.81% 2.98% -
ROE 2.27% 1.74% 1.33% 0.18% 1.28% 0.42% 0.43% -
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 14.15 14.07 15.26 18.65 17.50 14.76 13.47 3.32%
EPS 2.39 1.74 1.44 0.16 1.33 0.44 0.44 207.42%
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 14.13 14.05 15.24 18.63 17.48 14.75 13.46 3.27%
EPS 2.38 1.74 1.43 0.16 1.33 0.44 0.44 206.56%
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 8.13 6.75 5.51 3.51 8.80 6.06 6.68 13.92%
P/EPS 48.16 54.48 58.50 401.07 115.46 204.83 205.58 -61.83%
EY 2.08 1.84 1.71 0.25 0.87 0.49 0.49 161.02%
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 7.63 7.82 6.75 4.83 7.03 7.86 6.65 9.55%
P/EPS 45.23 63.08 71.73 551.09 92.22 265.48 204.44 -63.25%
EY 2.21 1.59 1.39 0.18 1.08 0.38 0.49 171.73%
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