[TSH] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -0.26%
YoY- -25.68%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 262,652 309,074 194,170 203,805 225,755 256,821 213,259 3.53%
PBT 294,439 65,689 34,881 15,042 24,099 52,753 22,426 53.56%
Tax 2,004 -11,914 -7,843 -7,273 -11,063 -13,763 -8,529 -
NP 296,443 53,775 27,038 7,769 13,036 38,990 13,897 66.49%
-
NP to SH 258,428 45,078 24,068 6,033 8,118 30,693 11,087 68.97%
-
Tax Rate -0.68% 18.14% 22.49% 48.35% 45.91% 26.09% 38.03% -
Total Cost -33,791 255,299 167,132 196,036 212,719 217,831 199,362 -
-
Net Worth 2,080,060 1,572,570 1,384,590 1,422,403 1,262,135 1,529,858 1,440,634 6.31%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 110,413 - - - - - - -
Div Payout % 42.73% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,080,060 1,572,570 1,384,590 1,422,403 1,262,135 1,529,858 1,440,634 6.31%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,352,073 0.36%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 112.87% 17.40% 13.92% 3.81% 5.77% 15.18% 6.52% -
ROE 12.42% 2.87% 1.74% 0.42% 0.64% 2.01% 0.77% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.03 22.39 14.07 14.76 16.34 18.67 15.77 3.17%
EPS 18.72 3.27 1.74 0.44 0.59 2.23 0.82 68.38%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5071 1.1394 1.0032 1.0302 0.9134 1.1124 1.0655 5.94%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.01 22.37 14.05 14.75 16.34 18.59 15.43 3.53%
EPS 18.70 3.26 1.74 0.44 0.59 2.22 0.80 69.05%
DPS 7.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5053 1.1381 1.002 1.0294 0.9134 1.1071 1.0426 6.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.92 1.11 0.95 0.895 1.13 1.65 1.91 -
P/RPS 4.83 4.96 6.75 6.06 6.92 8.84 12.11 -14.19%
P/EPS 4.91 33.99 54.48 204.83 192.34 73.93 232.93 -47.42%
EY 20.35 2.94 1.84 0.49 0.52 1.35 0.43 90.13%
DY 8.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.97 0.95 0.87 1.24 1.48 1.79 -16.41%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 23/11/21 18/11/20 25/11/19 29/11/18 22/11/17 30/11/16 -
Price 1.11 1.17 1.10 1.16 1.00 1.64 1.92 -
P/RPS 5.83 5.22 7.82 7.86 6.12 8.78 12.17 -11.53%
P/EPS 5.93 35.82 63.08 265.48 170.21 73.48 234.15 -45.79%
EY 16.87 2.79 1.59 0.38 0.59 1.36 0.43 84.28%
DY 7.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.03 1.10 1.13 1.09 1.47 1.80 -13.76%

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