[TECHBND] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 35.91%
YoY- -14.99%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 153,088 145,536 108,947 99,773 96,496 93,572 85,125 47.72%
PBT 18,974 15,620 12,768 9,309 7,322 19,676 13,053 28.23%
Tax -4,102 -3,272 -1,760 -1,649 -1,686 -1,672 -1,855 69.48%
NP 14,872 12,348 11,008 7,660 5,636 18,004 11,198 20.76%
-
NP to SH 14,872 12,348 11,008 7,660 5,636 18,004 11,198 20.76%
-
Tax Rate 21.62% 20.95% 13.78% 17.71% 23.03% 8.50% 14.21% -
Total Cost 138,216 133,188 97,939 92,113 90,860 75,568 73,927 51.59%
-
Net Worth 176,051 174,865 169,407 164,113 164,113 164,113 158,818 7.08%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 8,002 - 2,646 3,529 5,293 - - -
Div Payout % 53.81% - 24.05% 46.07% 93.93% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 176,051 174,865 169,407 164,113 164,113 164,113 158,818 7.08%
NOSH 535,425 530,052 529,397 529,397 529,397 529,397 529,397 0.75%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.71% 8.48% 10.10% 7.68% 5.84% 19.24% 13.15% -
ROE 8.45% 7.06% 6.50% 4.67% 3.43% 10.97% 7.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 28.70 27.47 20.58 18.85 18.23 17.68 16.08 46.98%
EPS 2.78 2.32 2.08 1.45 1.06 3.40 2.12 19.74%
DPS 1.50 0.00 0.50 0.67 1.00 0.00 0.00 -
NAPS 0.33 0.33 0.32 0.31 0.31 0.31 0.30 6.54%
Adjusted Per Share Value based on latest NOSH - 529,397
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 22.13 21.04 15.75 14.42 13.95 13.53 12.31 47.69%
EPS 2.15 1.79 1.59 1.11 0.81 2.60 1.62 20.70%
DPS 1.16 0.00 0.38 0.51 0.77 0.00 0.00 -
NAPS 0.2545 0.2528 0.2449 0.2373 0.2373 0.2373 0.2296 7.08%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.405 0.445 0.375 0.39 0.405 0.33 0.36 -
P/RPS 1.41 1.62 1.82 2.07 2.22 1.87 2.24 -26.48%
P/EPS 14.53 19.10 18.03 26.95 38.04 9.70 17.02 -9.98%
EY 6.88 5.24 5.54 3.71 2.63 10.31 5.88 11.00%
DY 3.70 0.00 1.33 1.71 2.47 0.00 0.00 -
P/NAPS 1.23 1.35 1.17 1.26 1.31 1.06 1.20 1.65%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 30/11/23 23/08/23 24/05/23 27/02/23 23/11/22 24/08/22 -
Price 0.40 0.40 0.37 0.38 0.435 0.395 0.35 -
P/RPS 1.39 1.46 1.80 2.02 2.39 2.23 2.18 -25.85%
P/EPS 14.35 17.17 17.79 26.26 40.86 11.61 16.55 -9.04%
EY 6.97 5.83 5.62 3.81 2.45 8.61 6.04 9.98%
DY 3.75 0.00 1.35 1.75 2.30 0.00 0.00 -
P/NAPS 1.21 1.21 1.16 1.23 1.40 1.27 1.17 2.26%

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