[TASHIN] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[TASHIN] TASHIN HOLDINGS BERHAD
Announcement Date
03-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 89.32%
YoY- 1589.78%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 110,039 97,707 85,690 95,217 74,420 69,132 34,240 117.31%
PBT 22,465 27,358 17,947 16,426 8,464 2,904 -275 -
Tax -6,515 -6,539 -4,331 -4,192 -2,002 -599 52 -
NP 15,950 20,819 13,616 12,234 6,462 2,305 -223 -
-
NP to SH 15,950 20,819 13,616 12,234 6,462 2,305 -223 -
-
Tax Rate 29.00% 23.90% 24.13% 25.52% 23.65% 20.63% - -
Total Cost 94,089 76,888 72,074 82,983 67,958 66,827 34,463 94.98%
-
Net Worth 254,763 240,803 223,354 209,394 198,924 191,945 188,455 22.19%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,469 69 - - - - - -
Div Payout % 65.64% 0.34% - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 254,763 240,803 223,354 209,394 198,924 191,945 188,455 22.19%
NOSH 348,991 348,991 348,991 348,991 348,991 348,991 348,991 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 14.49% 21.31% 15.89% 12.85% 8.68% 3.33% -0.65% -
ROE 6.26% 8.65% 6.10% 5.84% 3.25% 1.20% -0.12% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.53 28.00 24.55 27.28 21.32 19.81 9.81 117.32%
EPS 4.57 5.97 3.90 3.51 1.85 0.66 -0.06 -
DPS 3.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.64 0.60 0.57 0.55 0.54 22.19%
Adjusted Per Share Value based on latest NOSH - 348,991
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.44 27.92 24.48 27.20 21.26 19.75 9.78 117.35%
EPS 4.56 5.95 3.89 3.50 1.85 0.66 -0.06 -
DPS 2.99 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7279 0.688 0.6382 0.5983 0.5684 0.5484 0.5384 22.20%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.505 0.555 0.54 0.425 0.415 0.21 0.19 -
P/RPS 1.60 1.98 2.20 1.56 1.95 1.06 1.94 -12.02%
P/EPS 11.05 9.30 13.84 12.12 22.41 31.80 -297.35 -
EY 9.05 10.75 7.23 8.25 4.46 3.15 -0.34 -
DY 5.94 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.84 0.71 0.73 0.38 0.35 57.03%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 18/11/21 19/08/21 03/05/21 19/02/21 18/11/20 19/08/20 -
Price 0.525 0.625 0.625 0.805 0.40 0.23 0.21 -
P/RPS 1.67 2.23 2.55 2.95 1.88 1.16 2.14 -15.19%
P/EPS 11.49 10.48 16.02 22.96 21.60 34.82 -328.65 -
EY 8.71 9.54 6.24 4.35 4.63 2.87 -0.30 -
DY 5.71 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.91 0.98 1.34 0.70 0.42 0.39 50.32%

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