[TASHIN] QoQ Annualized 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- 20.36%
YoY- 1563.19%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Annualized 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 446,860 478,148 388,653 371,485 361,814 380,868 239,145 51.88%
PBT 46,410 62,396 84,196 82,308 68,746 65,704 12,019 146.73%
Tax -9,622 -14,224 -21,577 -20,082 -17,046 -16,768 -2,751 130.94%
NP 36,788 48,172 62,619 62,225 51,700 48,936 9,268 151.32%
-
NP to SH 36,788 48,172 62,619 62,225 51,700 48,936 9,268 151.32%
-
Tax Rate 20.73% 22.80% 25.63% 24.40% 24.80% 25.52% 22.89% -
Total Cost 410,072 429,976 326,034 309,260 310,114 331,932 229,877 47.24%
-
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 93 - - - -
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 13.34% 17.93% 24.58% 25.84% 23.15% 23.37% 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 128.04 137.01 111.36 106.45 103.67 109.13 68.52 51.88%
EPS 10.54 13.80 17.94 17.83 14.82 14.04 2.66 151.03%
DPS 0.00 0.00 5.00 0.03 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 127.67 136.61 111.04 106.14 103.38 108.82 68.33 51.87%
EPS 10.51 13.76 17.89 17.78 14.77 13.98 2.65 151.18%
DPS 0.00 0.00 4.99 0.03 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 0.38 0.41 0.45 0.52 0.52 0.39 0.61 -27.12%
P/EPS 4.60 4.02 2.81 3.11 3.65 3.03 15.63 -55.85%
EY 21.73 24.87 35.53 32.13 27.43 32.99 6.40 126.40%
DY 0.00 0.00 9.90 0.05 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 0.38 0.41 0.47 0.59 0.60 0.74 0.58 -24.62%
P/EPS 4.65 4.02 2.93 3.51 4.22 5.74 15.06 -54.41%
EY 21.51 24.87 34.18 28.53 23.70 17.42 6.64 119.40%
DY 0.00 0.00 9.52 0.04 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