[TSH] QoQ 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- -34.98%
YoY- -71.11%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 260,928 298,720 256,570 250,298 283,384 262,652 424,413 -27.63%
PBT 58,402 57,506 27,503 54,225 66,280 294,439 80,467 -19.19%
Tax -26,495 -18,262 -10,923 -16,292 -14,318 2,004 -9,302 100.55%
NP 31,907 39,244 16,580 37,933 51,962 296,443 71,165 -41.33%
-
NP to SH 25,426 29,542 10,562 29,428 45,257 258,428 57,335 -41.76%
-
Tax Rate 45.37% 31.76% 39.72% 30.05% 21.60% -0.68% 11.56% -
Total Cost 229,021 259,476 239,990 212,365 231,422 -33,791 353,248 -25.03%
-
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 - - - 34,504 110,413 - -
Div Payout % 135.70% - - - 76.24% 42.73% - -
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 12.23% 13.14% 6.46% 15.16% 18.34% 112.87% 16.77% -
ROE 1.24% 1.44% 0.51% 1.48% 2.38% 12.42% 3.23% -
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 18.91 21.64 18.59 18.14 20.53 19.03 30.75 -27.62%
EPS 1.84 2.14 0.77 2.13 3.28 18.72 4.15 -41.76%
DPS 2.50 0.00 0.00 0.00 2.50 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 18.88 21.62 18.57 18.11 20.51 19.01 30.71 -27.63%
EPS 1.84 2.14 0.76 2.13 3.28 18.70 4.15 -41.76%
DPS 2.50 0.00 0.00 0.00 2.50 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 5.16 4.57 4.95 5.62 5.21 4.83 3.45 30.68%
P/EPS 52.92 46.25 120.22 47.84 32.63 4.91 25.52 62.39%
EY 1.89 2.16 0.83 2.09 3.06 20.35 3.92 -38.43%
DY 2.56 0.00 0.00 0.00 2.34 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 5.87 4.62 5.49 5.62 5.21 5.83 3.54 39.96%
P/EPS 60.25 46.72 133.29 47.84 32.63 5.93 26.24 73.78%
EY 1.66 2.14 0.75 2.09 3.06 16.87 3.81 -42.44%
DY 2.25 0.00 0.00 0.00 2.34 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