[TSH] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 7.05%
YoY- 127.8%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,220,747 1,307,798 1,352,764 1,399,186 1,282,187 1,143,555 1,010,446 13.44%
PBT 495,411 557,035 575,058 346,308 330,554 235,728 187,645 91.13%
Tax -37,908 -30,765 -27,555 -41,473 -48,685 -34,111 -25,038 31.88%
NP 457,503 526,270 547,503 304,835 281,869 201,617 162,607 99.42%
-
NP to SH 390,448 462,884 481,060 267,710 250,090 169,009 138,530 99.65%
-
Tax Rate 7.65% 5.52% 4.79% 11.98% 14.73% 14.47% 13.34% -
Total Cost 763,244 781,528 805,261 1,094,351 1,000,318 941,938 847,839 -6.77%
-
Net Worth 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 17.17%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 144,918 144,918 151,819 41,405 41,405 41,405 20,702 266.37%
Div Payout % 37.12% 31.31% 31.56% 15.47% 16.56% 24.50% 14.94% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,994,213 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 17.17%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 37.48% 40.24% 40.47% 21.79% 21.98% 17.63% 16.09% -
ROE 19.58% 24.34% 23.13% 15.09% 14.35% 10.30% 8.81% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 88.45 94.76 98.01 101.38 92.90 82.86 73.21 13.44%
EPS 28.29 33.54 34.86 19.40 18.12 12.25 10.04 99.62%
DPS 10.50 10.50 11.00 3.00 3.00 3.00 1.50 266.36%
NAPS 1.4449 1.378 1.5071 1.2857 1.263 1.189 1.1394 17.17%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 88.34 94.64 97.90 101.26 92.79 82.76 73.13 13.43%
EPS 28.26 33.50 34.81 19.37 18.10 12.23 10.03 99.61%
DPS 10.49 10.49 10.99 3.00 3.00 3.00 1.50 266.13%
NAPS 1.4432 1.3764 1.5053 1.2842 1.2615 1.1876 1.1381 17.17%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.02 1.07 0.92 1.06 1.68 1.08 1.11 -
P/RPS 1.15 1.13 0.94 1.05 1.81 1.30 1.52 -16.98%
P/EPS 3.61 3.19 2.64 5.46 9.27 8.82 11.06 -52.62%
EY 27.74 31.34 37.89 18.30 10.79 11.34 9.04 111.31%
DY 10.29 9.81 11.96 2.83 1.79 2.78 1.35 287.78%
P/NAPS 0.71 0.78 0.61 0.82 1.33 0.91 0.97 -18.79%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 23/02/23 24/11/22 22/08/22 24/05/22 24/02/22 23/11/21 -
Price 1.02 1.07 1.11 1.09 1.44 1.41 1.17 -
P/RPS 1.15 1.13 1.13 1.08 1.55 1.70 1.60 -19.77%
P/EPS 3.61 3.19 3.18 5.62 7.95 11.51 11.66 -54.26%
EY 27.74 31.34 31.40 17.80 12.58 8.68 8.58 118.80%
DY 10.29 9.81 9.91 2.75 2.08 2.13 1.28 301.81%
P/NAPS 0.71 0.78 0.74 0.85 1.14 1.19 1.03 -21.98%

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