[TSH] QoQ 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- -36.93%
YoY- 822.05%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 328,350 309,074 307,414 198,717 195,241 194,170 210,566 34.36%
PBT 84,303 65,689 64,713 21,023 36,220 34,881 28,054 107.82%
Tax -11,108 -11,914 -16,514 5,425 -2,035 -7,843 -6,760 39.12%
NP 73,195 53,775 48,199 26,448 34,185 27,038 21,294 127.25%
-
NP to SH 63,433 45,078 39,715 20,783 32,954 24,068 19,818 116.72%
-
Tax Rate 13.18% 18.14% 25.52% -25.81% 5.62% 22.49% 24.10% -
Total Cost 255,155 255,299 259,215 172,269 161,056 167,132 189,272 21.96%
-
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 % 65.27% - - - 62.82% - - -
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 22.29% 17.40% 15.68% 13.31% 17.51% 13.92% 10.11% -
ROE 3.87% 2.87% 2.66% 1.41% 2.27% 1.74% 1.33% -
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 23.79 22.39 22.27 14.40 14.15 14.07 15.26 34.34%
EPS 4.60 3.27 2.88 1.51 2.39 1.74 1.44 116.44%
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 23.76 22.37 22.25 14.38 14.13 14.05 15.24 34.34%
EPS 4.59 3.26 2.87 1.50 2.38 1.74 1.43 117.13%
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 4.54 4.96 4.58 7.29 8.13 6.75 5.51 -12.07%
P/EPS 23.50 33.99 35.45 69.73 48.16 54.48 58.50 -45.46%
EY 4.26 2.94 2.82 1.43 2.08 1.84 1.71 83.46%
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 5.93 5.22 4.85 8.33 7.63 7.82 6.75 -8.25%
P/EPS 30.68 35.82 37.53 79.69 45.23 63.08 71.73 -43.14%
EY 3.26 2.79 2.66 1.25 2.21 1.59 1.39 76.24%
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