[TASHIN] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TASHIN] TASHIN HOLDINGS BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 5.65%
YoY- 5059.68%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 478,148 388,653 371,485 361,814 380,868 239,145 219,633 68.05%
PBT 62,396 84,196 82,308 68,746 65,704 12,019 4,740 458.38%
Tax -14,224 -21,577 -20,082 -17,046 -16,768 -2,751 -998 488.79%
NP 48,172 62,619 62,225 51,700 48,936 9,268 3,741 450.23%
-
NP to SH 48,172 62,619 62,225 51,700 48,936 9,268 3,741 450.23%
-
Tax Rate 22.80% 25.63% 24.40% 24.80% 25.52% 22.89% 21.05% -
Total Cost 429,976 326,034 309,260 310,114 331,932 229,877 215,892 58.36%
-
Net Worth 268,723 254,763 240,803 223,354 209,394 198,924 191,945 25.17%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 17,449 93 - - - - -
Div Payout % - 27.87% 0.15% - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 268,723 254,763 240,803 223,354 209,394 198,924 191,945 25.17%
NOSH 348,991 348,991 348,991 348,991 348,991 348,991 348,991 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.07% 16.11% 16.75% 14.29% 12.85% 3.88% 1.70% -
ROE 17.93% 24.58% 25.84% 23.15% 23.37% 4.66% 1.95% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 137.01 111.36 106.45 103.67 109.13 68.52 62.93 68.06%
EPS 13.80 17.94 17.83 14.82 14.04 2.66 1.07 450.81%
DPS 0.00 5.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.69 0.64 0.60 0.57 0.55 25.17%
Adjusted Per Share Value based on latest NOSH - 348,991
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 136.61 111.04 106.14 103.38 108.82 68.33 62.75 68.05%
EPS 13.76 17.89 17.78 14.77 13.98 2.65 1.07 449.75%
DPS 0.00 4.99 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.7678 0.7279 0.688 0.6382 0.5983 0.5684 0.5484 25.17%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.555 0.505 0.555 0.54 0.425 0.415 0.21 -
P/RPS 0.41 0.45 0.52 0.52 0.39 0.61 0.33 15.58%
P/EPS 4.02 2.81 3.11 3.65 3.03 15.63 19.59 -65.24%
EY 24.87 35.53 32.13 27.43 32.99 6.40 5.10 187.84%
DY 0.00 9.90 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.80 0.84 0.71 0.73 0.38 53.17%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 21/02/22 18/11/21 19/08/21 03/05/21 19/02/21 18/11/20 -
Price 0.555 0.525 0.625 0.625 0.805 0.40 0.23 -
P/RPS 0.41 0.47 0.59 0.60 0.74 0.58 0.37 7.08%
P/EPS 4.02 2.93 3.51 4.22 5.74 15.06 21.45 -67.28%
EY 24.87 34.18 28.53 23.70 17.42 6.64 4.66 205.70%
DY 0.00 9.52 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.91 0.98 1.34 0.70 0.42 43.28%

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