[TASHIN] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[TASHIN] TASHIN HOLDINGS BERHAD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 180.35%
YoY- 404.67%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 97,707 85,690 95,217 74,420 69,132 34,240 61,353 36.33%
PBT 27,358 17,947 16,426 8,464 2,904 -275 926 853.72%
Tax -6,539 -4,331 -4,192 -2,002 -599 52 -202 913.57%
NP 20,819 13,616 12,234 6,462 2,305 -223 724 836.68%
-
NP to SH 20,819 13,616 12,234 6,462 2,305 -223 724 836.68%
-
Tax Rate 23.90% 24.13% 25.52% 23.65% 20.63% - 21.81% -
Total Cost 76,888 72,074 82,983 67,958 66,827 34,463 60,629 17.14%
-
Net Worth 240,803 223,354 209,394 198,924 191,945 188,455 188,455 17.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 69 - - - - - - -
Div Payout % 0.34% - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 240,803 223,354 209,394 198,924 191,945 188,455 188,455 17.73%
NOSH 348,991 348,991 348,991 348,991 348,991 348,991 348,991 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.31% 15.89% 12.85% 8.68% 3.33% -0.65% 1.18% -
ROE 8.65% 6.10% 5.84% 3.25% 1.20% -0.12% 0.38% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.00 24.55 27.28 21.32 19.81 9.81 17.58 36.34%
EPS 5.97 3.90 3.51 1.85 0.66 -0.06 0.21 829.57%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.64 0.60 0.57 0.55 0.54 0.54 17.73%
Adjusted Per Share Value based on latest NOSH - 348,991
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.92 24.48 27.20 21.26 19.75 9.78 17.53 36.34%
EPS 5.95 3.89 3.50 1.85 0.66 -0.06 0.21 827.50%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.688 0.6382 0.5983 0.5684 0.5484 0.5384 0.5384 17.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.555 0.54 0.425 0.415 0.21 0.19 0.135 -
P/RPS 1.98 2.20 1.56 1.95 1.06 1.94 0.77 87.58%
P/EPS 9.30 13.84 12.12 22.41 31.80 -297.35 65.07 -72.63%
EY 10.75 7.23 8.25 4.46 3.15 -0.34 1.54 264.81%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.71 0.73 0.38 0.35 0.25 116.99%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 19/08/21 03/05/21 19/02/21 18/11/20 19/08/20 15/06/20 -
Price 0.625 0.625 0.805 0.40 0.23 0.21 0.165 -
P/RPS 2.23 2.55 2.95 1.88 1.16 2.14 0.94 77.78%
P/EPS 10.48 16.02 22.96 21.60 34.82 -328.65 79.54 -74.07%
EY 9.54 6.24 4.35 4.63 2.87 -0.30 1.26 285.10%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.34 0.70 0.42 0.39 0.31 104.88%

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