[TSH] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 47.97%
YoY- 156.18%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,307,798 1,352,764 1,399,186 1,282,187 1,143,555 1,010,446 895,542 28.62%
PBT 557,035 575,058 346,308 330,554 235,728 187,645 156,837 132.24%
Tax -30,765 -27,555 -41,473 -48,685 -34,111 -25,038 -20,967 29.03%
NP 526,270 547,503 304,835 281,869 201,617 162,607 135,870 146.02%
-
NP to SH 462,884 481,060 267,710 250,090 169,009 138,530 117,520 148.78%
-
Tax Rate 5.52% 4.79% 11.98% 14.73% 14.47% 13.34% 13.37% -
Total Cost 781,528 805,261 1,094,351 1,000,318 941,938 847,839 759,672 1.90%
-
Net Worth 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 17.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 144,918 151,819 41,405 41,405 41,405 20,702 20,702 264.64%
Div Payout % 31.31% 31.56% 15.47% 16.56% 24.50% 14.94% 17.62% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,901,879 2,080,060 1,774,489 1,743,159 1,641,026 1,572,570 1,493,348 17.44%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 40.24% 40.47% 21.79% 21.98% 17.63% 16.09% 15.17% -
ROE 24.34% 23.13% 15.09% 14.35% 10.30% 8.81% 7.87% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 94.76 98.01 101.38 92.90 82.86 73.21 64.89 28.62%
EPS 33.54 34.86 19.40 18.12 12.25 10.04 8.51 148.88%
DPS 10.50 11.00 3.00 3.00 3.00 1.50 1.50 264.63%
NAPS 1.378 1.5071 1.2857 1.263 1.189 1.1394 1.082 17.44%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 94.64 97.90 101.26 92.79 82.76 73.13 64.81 28.62%
EPS 33.50 34.81 19.37 18.10 12.23 10.03 8.50 148.88%
DPS 10.49 10.99 3.00 3.00 3.00 1.50 1.50 264.40%
NAPS 1.3764 1.5053 1.2842 1.2615 1.1876 1.1381 1.0807 17.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.07 0.92 1.06 1.68 1.08 1.11 1.02 -
P/RPS 1.13 0.94 1.05 1.81 1.30 1.52 1.57 -19.63%
P/EPS 3.19 2.64 5.46 9.27 8.82 11.06 11.98 -58.51%
EY 31.34 37.89 18.30 10.79 11.34 9.04 8.35 140.93%
DY 9.81 11.96 2.83 1.79 2.78 1.35 1.47 253.23%
P/NAPS 0.78 0.61 0.82 1.33 0.91 0.97 0.94 -11.66%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 22/08/22 24/05/22 24/02/22 23/11/21 24/08/21 -
Price 1.07 1.11 1.09 1.44 1.41 1.17 1.08 -
P/RPS 1.13 1.13 1.08 1.55 1.70 1.60 1.66 -22.56%
P/EPS 3.19 3.18 5.62 7.95 11.51 11.66 12.68 -60.04%
EY 31.34 31.40 17.80 12.58 8.68 8.58 7.88 150.39%
DY 9.81 9.91 2.75 2.08 2.13 1.28 1.39 266.62%
P/NAPS 0.78 0.74 0.85 1.14 1.19 1.03 1.00 -15.22%

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