[TASHIN] QoQ Cumulative 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- 32.0%
YoY- 1589.78%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 388,653 278,614 180,907 95,217 239,145 164,725 95,593 154.08%
PBT 84,196 61,731 34,373 16,426 12,019 3,555 651 2434.89%
Tax -21,577 -15,062 -8,523 -4,192 -2,751 -749 -150 2620.62%
NP 62,619 46,669 25,850 12,234 9,268 2,806 501 2377.95%
-
NP to SH 62,619 46,669 25,850 12,234 9,268 2,806 501 2377.95%
-
Tax Rate 25.63% 24.40% 24.80% 25.52% 22.89% 21.07% 23.04% -
Total Cost 326,034 231,945 155,057 82,983 229,877 161,919 95,092 126.86%
-
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 17,449 69 - - - - - -
Div Payout % 27.87% 0.15% - - - - - -
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 16.11% 16.75% 14.29% 12.85% 3.88% 1.70% 0.52% -
ROE 24.58% 19.38% 11.57% 5.84% 4.66% 1.46% 0.27% -
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 111.36 79.83 51.84 27.28 68.52 47.20 27.39 154.08%
EPS 17.94 13.37 7.41 3.51 2.66 0.80 0.14 2419.36%
DPS 5.00 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 111.36 79.83 51.84 27.28 68.52 47.20 27.39 154.08%
EPS 17.94 13.37 7.41 3.51 2.66 0.80 0.14 2419.36%
DPS 5.00 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%
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 0.45 0.70 1.04 1.56 0.61 0.44 0.69 -24.73%
P/EPS 2.81 4.15 7.29 12.12 15.63 26.12 132.35 -92.27%
EY 35.53 24.09 13.72 8.25 6.40 3.83 0.76 1188.68%
DY 9.90 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 0.47 0.78 1.21 2.95 0.58 0.49 0.77 -27.97%
P/EPS 2.93 4.67 8.44 22.96 15.06 28.61 146.28 -92.57%
EY 34.18 21.40 11.85 4.35 6.64 3.50 0.68 1252.31%
DY 9.52 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