[TASHIN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TASHIN] TASHIN HOLDINGS BERHAD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -23.07%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 434,303 447,694 446,860 478,148 388,653 371,485 361,814 12.90%
PBT 17,308 26,442 46,410 62,396 84,196 82,308 68,746 -60.02%
Tax -4,183 -5,717 -9,622 -14,224 -21,577 -20,082 -17,046 -60.70%
NP 13,125 20,725 36,788 48,172 62,619 62,225 51,700 -59.80%
-
NP to SH 13,125 20,725 36,788 48,172 62,619 62,225 51,700 -59.80%
-
Tax Rate 24.17% 21.62% 20.73% 22.80% 25.63% 24.40% 24.80% -
Total Cost 421,178 426,969 410,072 429,976 326,034 309,260 310,114 22.57%
-
Net Worth 258,253 261,743 275,702 268,723 254,763 240,803 223,354 10.13%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,979 - - - 17,449 93 - -
Div Payout % 53.18% - - - 27.87% 0.15% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 258,253 261,743 275,702 268,723 254,763 240,803 223,354 10.13%
NOSH 348,991 348,991 348,991 348,991 348,991 348,991 348,991 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.02% 4.63% 8.23% 10.07% 16.11% 16.75% 14.29% -
ROE 5.08% 7.92% 13.34% 17.93% 24.58% 25.84% 23.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 124.45 128.28 128.04 137.01 111.36 106.45 103.67 12.91%
EPS 3.76 5.93 10.54 13.80 17.94 17.83 14.82 -59.82%
DPS 2.00 0.00 0.00 0.00 5.00 0.03 0.00 -
NAPS 0.74 0.75 0.79 0.77 0.73 0.69 0.64 10.13%
Adjusted Per Share Value based on latest NOSH - 348,991
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 124.45 128.28 128.04 137.01 111.36 106.45 103.67 12.91%
EPS 3.76 5.93 10.54 13.80 17.94 17.83 14.82 -59.82%
DPS 2.00 0.00 0.00 0.00 5.00 0.03 0.00 -
NAPS 0.74 0.75 0.79 0.77 0.73 0.69 0.64 10.13%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.38 0.39 0.485 0.555 0.505 0.555 0.54 -
P/RPS 0.31 0.30 0.38 0.41 0.45 0.52 0.52 -29.09%
P/EPS 10.10 6.57 4.60 4.02 2.81 3.11 3.65 96.73%
EY 9.90 15.23 21.73 24.87 35.53 32.13 27.43 -49.21%
DY 5.26 0.00 0.00 0.00 9.90 0.05 0.00 -
P/NAPS 0.51 0.52 0.61 0.72 0.69 0.80 0.84 -28.23%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 16/11/22 18/08/22 19/05/22 21/02/22 18/11/21 19/08/21 -
Price 0.395 0.42 0.49 0.555 0.525 0.625 0.625 -
P/RPS 0.32 0.33 0.38 0.41 0.47 0.59 0.60 -34.15%
P/EPS 10.50 7.07 4.65 4.02 2.93 3.51 4.22 83.31%
EY 9.52 14.14 21.51 24.87 34.18 28.53 23.70 -45.46%
DY 5.06 0.00 0.00 0.00 9.52 0.04 0.00 -
P/NAPS 0.53 0.56 0.62 0.72 0.72 0.91 0.98 -33.54%

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