[TECHBND] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -68.7%
YoY- -28.35%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 145,536 108,947 99,773 96,496 93,572 85,125 80,904 47.85%
PBT 15,620 12,768 9,309 7,322 19,676 13,053 11,029 26.08%
Tax -3,272 -1,760 -1,649 -1,686 -1,672 -1,855 -2,018 37.97%
NP 12,348 11,008 7,660 5,636 18,004 11,198 9,010 23.35%
-
NP to SH 12,348 11,008 7,660 5,636 18,004 11,198 9,010 23.35%
-
Tax Rate 20.95% 13.78% 17.71% 23.03% 8.50% 14.21% 18.30% -
Total Cost 133,188 97,939 92,113 90,860 75,568 73,927 71,893 50.78%
-
Net Worth 174,865 169,407 164,113 164,113 164,113 158,818 153,524 9.05%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 2,646 3,529 5,293 - - - -
Div Payout % - 24.05% 46.07% 93.93% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 174,865 169,407 164,113 164,113 164,113 158,818 153,524 9.05%
NOSH 530,052 529,397 529,397 529,397 529,397 529,397 529,397 0.08%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.48% 10.10% 7.68% 5.84% 19.24% 13.15% 11.14% -
ROE 7.06% 6.50% 4.67% 3.43% 10.97% 7.05% 5.87% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 27.47 20.58 18.85 18.23 17.68 16.08 15.28 47.79%
EPS 2.32 2.08 1.45 1.06 3.40 2.12 1.71 22.53%
DPS 0.00 0.50 0.67 1.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.31 0.31 0.31 0.30 0.29 8.98%
Adjusted Per Share Value based on latest NOSH - 529,397
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 26.86 20.11 18.41 17.81 17.27 15.71 14.93 47.86%
EPS 2.28 2.03 1.41 1.04 3.32 2.07 1.66 23.53%
DPS 0.00 0.49 0.65 0.98 0.00 0.00 0.00 -
NAPS 0.3227 0.3126 0.3029 0.3029 0.3029 0.2931 0.2833 9.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.445 0.375 0.39 0.405 0.33 0.36 0.39 -
P/RPS 1.62 1.82 2.07 2.22 1.87 2.24 2.55 -26.07%
P/EPS 19.10 18.03 26.95 38.04 9.70 17.02 22.91 -11.40%
EY 5.24 5.54 3.71 2.63 10.31 5.88 4.36 13.02%
DY 0.00 1.33 1.71 2.47 0.00 0.00 0.00 -
P/NAPS 1.35 1.17 1.26 1.31 1.06 1.20 1.34 0.49%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 23/08/23 24/05/23 27/02/23 23/11/22 24/08/22 19/05/22 -
Price 0.40 0.37 0.38 0.435 0.395 0.35 0.38 -
P/RPS 1.46 1.80 2.02 2.39 2.23 2.18 2.49 -29.92%
P/EPS 17.17 17.79 26.26 40.86 11.61 16.55 22.33 -16.05%
EY 5.83 5.62 3.81 2.45 8.61 6.04 4.48 19.17%
DY 0.00 1.35 1.75 2.30 0.00 0.00 0.00 -
P/NAPS 1.21 1.16 1.23 1.40 1.27 1.17 1.31 -5.15%

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