[TASHIN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[TASHIN] TASHIN HOLDINGS BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.18%
YoY- 575.65%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 335,771 223,430 119,537 388,653 278,614 180,907 95,217 131.50%
PBT 19,832 23,205 15,599 84,196 61,731 34,373 16,426 13.37%
Tax -4,288 -4,811 -3,556 -21,577 -15,062 -8,523 -4,192 1.51%
NP 15,544 18,394 12,043 62,619 46,669 25,850 12,234 17.29%
-
NP to SH 15,544 18,394 12,043 62,619 46,669 25,850 12,234 17.29%
-
Tax Rate 21.62% 20.73% 22.80% 25.63% 24.40% 24.80% 25.52% -
Total Cost 320,227 205,036 107,494 326,034 231,945 155,057 82,983 145.82%
-
Net Worth 261,743 275,702 268,723 254,763 240,803 223,354 209,394 16.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 17,449 69 - - -
Div Payout % - - - 27.87% 0.15% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 261,743 275,702 268,723 254,763 240,803 223,354 209,394 16.02%
NOSH 348,991 348,991 348,991 348,991 348,991 348,991 348,991 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.63% 8.23% 10.07% 16.11% 16.75% 14.29% 12.85% -
ROE 5.94% 6.67% 4.48% 24.58% 19.38% 11.57% 5.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 96.21 64.02 34.25 111.36 79.83 51.84 27.28 131.51%
EPS 4.45 5.27 3.45 17.94 13.37 7.41 3.51 17.12%
DPS 0.00 0.00 0.00 5.00 0.02 0.00 0.00 -
NAPS 0.75 0.79 0.77 0.73 0.69 0.64 0.60 16.02%
Adjusted Per Share Value based on latest NOSH - 348,991
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 95.93 63.84 34.15 111.04 79.60 51.69 27.20 131.52%
EPS 4.44 5.26 3.44 17.89 13.33 7.39 3.50 17.16%
DPS 0.00 0.00 0.00 4.99 0.02 0.00 0.00 -
NAPS 0.7478 0.7877 0.7678 0.7279 0.688 0.6382 0.5983 16.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.39 0.485 0.555 0.505 0.555 0.54 0.425 -
P/RPS 0.41 0.76 1.62 0.45 0.70 1.04 1.56 -58.93%
P/EPS 8.76 9.20 16.08 2.81 4.15 7.29 12.12 -19.44%
EY 11.42 10.87 6.22 35.53 24.09 13.72 8.25 24.18%
DY 0.00 0.00 0.00 9.90 0.04 0.00 0.00 -
P/NAPS 0.52 0.61 0.72 0.69 0.80 0.84 0.71 -18.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 18/08/22 19/05/22 21/02/22 18/11/21 19/08/21 03/05/21 -
Price 0.42 0.49 0.555 0.525 0.625 0.625 0.805 -
P/RPS 0.44 0.77 1.62 0.47 0.78 1.21 2.95 -71.84%
P/EPS 9.43 9.30 16.08 2.93 4.67 8.44 22.96 -44.71%
EY 10.60 10.76 6.22 34.18 21.40 11.85 4.35 80.98%
DY 0.00 0.00 0.00 9.52 0.03 0.00 0.00 -
P/NAPS 0.56 0.62 0.72 0.72 0.91 0.98 1.34 -44.07%

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