[TASHIN] QoQ TTM 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- -0.31%
YoY- 200.45%
Quarter Report
Latest QR
Upcoming QR
TASHIN's Result
TASHIN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 434,303 445,810 431,176 412,973 388,653 353,034 324,459 21.39%
PBT 17,308 42,297 73,028 83,369 84,196 70,195 45,741 -47.59%
Tax -4,183 -10,803 -17,865 -20,941 -21,577 -17,064 -11,124 -47.80%
NP 13,125 31,494 55,163 62,428 62,619 53,131 34,617 -47.52%
-
NP to SH 13,125 31,494 55,163 62,428 62,619 53,131 34,617 -47.52%
-
Tax Rate 24.17% 25.54% 24.46% 25.12% 25.63% 24.31% 24.32% -
Total Cost 421,178 414,316 376,013 350,545 326,034 299,903 289,842 28.20%
-
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 10,469 10,539 10,539 10,539 69 - -
Div Payout % 53.18% 33.24% 19.11% 16.88% 16.83% 0.13% - -
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% 7.06% 12.79% 15.12% 16.11% 15.05% 10.67% -
ROE 5.08% 12.03% 20.01% 23.23% 24.58% 22.06% 15.50% -
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 124.45 127.74 123.55 118.33 111.36 101.16 92.97 21.39%
EPS 3.76 9.02 15.81 17.89 17.94 15.22 9.92 -47.53%
DPS 2.00 3.00 3.02 3.02 3.02 0.02 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 124.45 127.74 123.55 118.33 111.36 101.16 92.97 21.39%
EPS 3.76 9.02 15.81 17.89 17.94 15.22 9.92 -47.53%
DPS 2.00 3.00 3.02 3.02 3.02 0.02 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 0.31 0.39 0.47 0.45 0.55 0.58 -34.06%
P/EPS 10.10 4.32 3.07 3.10 2.81 3.65 5.44 50.88%
EY 9.90 23.14 32.59 32.23 35.53 27.43 18.37 -33.70%
DY 5.26 7.69 6.23 5.44 5.98 0.04 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 0.40 0.47 0.47 0.62 0.67 -38.81%
P/EPS 10.50 4.65 3.10 3.10 2.93 4.11 6.30 40.44%
EY 9.52 21.49 32.26 32.23 34.18 24.36 15.87 -28.80%
DY 5.06 7.14 6.16 5.44 5.75 0.03 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