[TSH] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 5.42%
YoY- -49.15%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,399,186 895,542 913,249 840,866 985,833 1,004,492 802,091 9.71%
PBT 346,308 156,837 96,536 62,279 147,414 161,257 60,375 33.77%
Tax -41,473 -20,967 -40,842 -18,583 -48,030 -96,766 -107,914 -14.72%
NP 304,835 135,870 55,694 43,696 99,384 64,491 -47,539 -
-
NP to SH 267,710 117,520 46,513 37,759 74,252 49,608 -50,507 -
-
Tax Rate 11.98% 13.37% 42.31% 29.84% 32.58% 60.01% 178.74% -
Total Cost 1,094,351 759,672 857,555 797,170 886,449 940,001 849,630 4.30%
-
Net Worth 1,774,489 1,493,348 1,494,176 1,407,307 1,282,862 1,510,999 1,360,960 4.51%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 41,405 20,702 13,801 13,817 27,635 26,908 26,913 7.44%
Div Payout % 15.47% 17.62% 29.67% 36.60% 37.22% 54.24% 0.00% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,774,489 1,493,348 1,494,176 1,407,307 1,282,862 1,510,999 1,360,960 4.51%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,354,671 1,343,495 0.46%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 21.79% 15.17% 6.10% 5.20% 10.08% 6.42% -5.93% -
ROE 15.09% 7.87% 3.11% 2.68% 5.79% 3.28% -3.71% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 101.38 64.89 66.17 60.86 71.34 74.15 59.70 9.22%
EPS 19.40 8.51 3.37 2.73 5.37 3.66 -3.76 -
DPS 3.00 1.50 1.00 1.00 2.00 2.00 2.00 6.98%
NAPS 1.2857 1.082 1.0826 1.0185 0.9284 1.1154 1.013 4.05%
Adjusted Per Share Value based on latest NOSH - 1,381,802
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 101.26 64.81 66.09 60.85 71.34 72.69 58.05 9.71%
EPS 19.37 8.50 3.37 2.73 5.37 3.59 -3.66 -
DPS 3.00 1.50 1.00 1.00 2.00 1.95 1.95 7.44%
NAPS 1.2842 1.0807 1.0813 1.0185 0.9284 1.0935 0.9849 4.51%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.06 1.02 0.84 0.90 1.15 1.75 1.85 -
P/RPS 1.05 1.57 1.27 1.48 1.61 2.36 3.10 -16.50%
P/EPS 5.46 11.98 24.93 32.93 21.40 47.79 -49.21 -
EY 18.30 8.35 4.01 3.04 4.67 2.09 -2.03 -
DY 2.83 1.47 1.19 1.11 1.74 1.14 1.08 17.40%
P/NAPS 0.82 0.94 0.78 0.88 1.24 1.57 1.83 -12.51%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 24/08/21 19/08/20 22/08/19 23/08/18 24/08/17 29/08/16 -
Price 1.09 1.08 1.03 0.895 1.24 1.71 1.91 -
P/RPS 1.08 1.66 1.56 1.47 1.74 2.31 3.20 -16.55%
P/EPS 5.62 12.68 30.56 32.75 23.08 46.70 -50.81 -
EY 17.80 7.88 3.27 3.05 4.33 2.14 -1.97 -
DY 2.75 1.39 0.97 1.12 1.61 1.17 1.05 17.39%
P/NAPS 0.85 1.00 0.95 0.88 1.34 1.53 1.89 -12.46%

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