[TASHIN] QoQ TTM 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- 124.19%
YoY- 973.39%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 388,653 353,034 324,459 273,009 239,145 229,009 215,158 48.16%
PBT 84,196 70,195 45,741 27,519 12,019 997 -4,902 -
Tax -21,577 -17,064 -11,124 -6,741 -2,751 -312 494 -
NP 62,619 53,131 34,617 20,778 9,268 685 -4,408 -
-
NP to SH 62,619 53,131 34,617 20,778 9,268 685 -4,408 -
-
Tax Rate 25.63% 24.31% 24.32% 24.50% 22.89% 31.29% - -
Total Cost 326,034 299,903 289,842 252,231 229,877 228,324 219,566 30.06%
-
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 10,539 69 - - - - - -
Div Payout % 16.83% 0.13% - - - - - -
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% 15.05% 10.67% 7.61% 3.88% 0.30% -2.05% -
ROE 24.58% 22.06% 15.50% 9.92% 4.66% 0.36% -2.34% -
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 111.36 101.16 92.97 78.23 68.52 65.62 61.65 48.15%
EPS 17.94 15.22 9.92 5.95 2.66 0.20 -1.26 -
DPS 3.02 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 111.36 101.16 92.97 78.23 68.52 65.62 61.65 48.15%
EPS 17.94 15.22 9.92 5.95 2.66 0.20 -1.26 -
DPS 3.02 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 0.55 0.58 0.54 0.61 0.32 0.31 28.11%
P/EPS 2.81 3.65 5.44 7.14 15.63 106.99 -15.04 -
EY 35.53 27.43 18.37 14.01 6.40 0.93 -6.65 -
DY 5.98 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 0.62 0.67 1.03 0.58 0.35 0.34 24.01%
P/EPS 2.93 4.11 6.30 13.52 15.06 117.18 -16.63 -
EY 34.18 24.36 15.87 7.40 6.64 0.85 -6.01 -
DY 5.75 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