[TASHIN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[TASHIN] TASHIN HOLDINGS BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 80.54%
YoY- 1563.19%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 223,430 119,537 388,653 278,614 180,907 95,217 239,145 -4.44%
PBT 23,205 15,599 84,196 61,731 34,373 16,426 12,019 55.23%
Tax -4,811 -3,556 -21,577 -15,062 -8,523 -4,192 -2,751 45.30%
NP 18,394 12,043 62,619 46,669 25,850 12,234 9,268 58.12%
-
NP to SH 18,394 12,043 62,619 46,669 25,850 12,234 9,268 58.12%
-
Tax Rate 20.73% 22.80% 25.63% 24.40% 24.80% 25.52% 22.89% -
Total Cost 205,036 107,494 326,034 231,945 155,057 82,983 229,877 -7.35%
-
Net Worth 275,702 268,723 254,763 240,803 223,354 209,394 198,924 24.38%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 17,449 69 - - - -
Div Payout % - - 27.87% 0.15% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 275,702 268,723 254,763 240,803 223,354 209,394 198,924 24.38%
NOSH 348,991 348,991 348,991 348,991 348,991 348,991 348,991 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.23% 10.07% 16.11% 16.75% 14.29% 12.85% 3.88% -
ROE 6.67% 4.48% 24.58% 19.38% 11.57% 5.84% 4.66% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 64.02 34.25 111.36 79.83 51.84 27.28 68.52 -4.43%
EPS 5.27 3.45 17.94 13.37 7.41 3.51 2.66 57.94%
DPS 0.00 0.00 5.00 0.02 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.73 0.69 0.64 0.60 0.57 24.38%
Adjusted Per Share Value based on latest NOSH - 348,991
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 63.84 34.15 111.04 79.60 51.69 27.20 68.33 -4.44%
EPS 5.26 3.44 17.89 13.33 7.39 3.50 2.65 58.13%
DPS 0.00 0.00 4.99 0.02 0.00 0.00 0.00 -
NAPS 0.7877 0.7678 0.7279 0.688 0.6382 0.5983 0.5684 24.37%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.485 0.555 0.505 0.555 0.54 0.425 0.415 -
P/RPS 0.76 1.62 0.45 0.70 1.04 1.56 0.61 15.83%
P/EPS 9.20 16.08 2.81 4.15 7.29 12.12 15.63 -29.83%
EY 10.87 6.22 35.53 24.09 13.72 8.25 6.40 42.49%
DY 0.00 0.00 9.90 0.04 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.69 0.80 0.84 0.71 0.73 -11.31%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 19/05/22 21/02/22 18/11/21 19/08/21 03/05/21 19/02/21 -
Price 0.49 0.555 0.525 0.625 0.625 0.805 0.40 -
P/RPS 0.77 1.62 0.47 0.78 1.21 2.95 0.58 20.85%
P/EPS 9.30 16.08 2.93 4.67 8.44 22.96 15.06 -27.54%
EY 10.76 6.22 34.18 21.40 11.85 4.35 6.64 38.08%
DY 0.00 0.00 9.52 0.03 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.72 0.91 0.98 1.34 0.70 -7.79%

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