[TASHIN] QoQ 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- 52.9%
YoY- 803.21%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 103,893 119,537 110,039 97,707 85,690 95,217 74,420 24.98%
PBT 7,606 15,599 22,465 27,358 17,947 16,426 8,464 -6.89%
Tax -1,255 -3,556 -6,515 -6,539 -4,331 -4,192 -2,002 -26.81%
NP 6,351 12,043 15,950 20,819 13,616 12,234 6,462 -1.15%
-
NP to SH 6,351 12,043 15,950 20,819 13,616 12,234 6,462 -1.15%
-
Tax Rate 16.50% 22.80% 29.00% 23.90% 24.13% 25.52% 23.65% -
Total Cost 97,542 107,494 94,089 76,888 72,074 82,983 67,958 27.32%
-
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 - - 10,469 69 - - - -
Div Payout % - - 65.64% 0.34% - - - -
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 6.11% 10.07% 14.49% 21.31% 15.89% 12.85% 8.68% -
ROE 2.30% 4.48% 6.26% 8.65% 6.10% 5.84% 3.25% -
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 29.77 34.25 31.53 28.00 24.55 27.28 21.32 25.00%
EPS 1.82 3.45 4.57 5.97 3.90 3.51 1.85 -1.08%
DPS 0.00 0.00 3.00 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 29.68 34.15 31.44 27.92 24.48 27.20 21.26 24.98%
EPS 1.81 3.44 4.56 5.95 3.89 3.50 1.85 -1.45%
DPS 0.00 0.00 2.99 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 1.63 1.62 1.60 1.98 2.20 1.56 1.95 -11.29%
P/EPS 26.65 16.08 11.05 9.30 13.84 12.12 22.41 12.28%
EY 3.75 6.22 9.05 10.75 7.23 8.25 4.46 -10.94%
DY 0.00 0.00 5.94 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 1.65 1.62 1.67 2.23 2.55 2.95 1.88 -8.35%
P/EPS 26.93 16.08 11.49 10.48 16.02 22.96 21.60 15.88%
EY 3.71 6.22 8.71 9.54 6.24 4.35 4.63 -13.76%
DY 0.00 0.00 5.71 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