[TECHBASE] QoQ Annualized Quarter Result on 31-Jan-2016 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- -4.6%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 350,092 402,737 369,990 409,090 418,712 350,340 307,132 9.07%
PBT 35,744 40,686 34,326 43,610 45,160 31,055 26,694 21.37%
Tax -5,844 -7,439 -4,865 -8,678 -9,032 -7,032 -3,912 30.52%
NP 29,900 33,247 29,461 34,932 36,128 24,023 22,782 19.77%
-
NP to SH 25,760 28,349 24,260 29,490 30,912 20,772 19,213 21.48%
-
Tax Rate 16.35% 18.28% 14.17% 19.90% 20.00% 22.64% 14.65% -
Total Cost 320,192 369,490 340,529 374,158 382,584 326,317 284,349 8.19%
-
Net Worth 218,074 190,799 128,958 126,200 122,190 73,319 104,155 63.29%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - 2,488 2,167 3,235 - 1,617 2,147 -
Div Payout % - 8.78% 8.93% 10.97% - 7.79% 11.18% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 218,074 190,799 128,958 126,200 122,190 73,319 104,155 63.29%
NOSH 170,370 165,912 108,368 107,863 107,184 107,823 107,377 35.84%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 8.54% 8.26% 7.96% 8.54% 8.63% 6.86% 7.42% -
ROE 11.81% 14.86% 18.81% 23.37% 25.30% 28.33% 18.45% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 205.49 242.74 341.42 379.26 390.65 324.92 286.03 -19.70%
EPS 15.12 19.15 22.39 27.34 28.84 12.68 17.89 -10.56%
DPS 0.00 1.50 2.00 3.00 0.00 1.50 2.00 -
NAPS 1.28 1.15 1.19 1.17 1.14 0.68 0.97 20.20%
Adjusted Per Share Value based on latest NOSH - 107,953
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 123.46 142.02 130.47 144.26 147.66 123.54 108.31 9.07%
EPS 9.08 10.00 8.56 10.40 10.90 7.33 6.78 21.39%
DPS 0.00 0.88 0.76 1.14 0.00 0.57 0.76 -
NAPS 0.769 0.6728 0.4548 0.445 0.4309 0.2586 0.3673 63.29%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.59 1.48 1.87 2.23 2.54 2.59 1.72 -
P/RPS 0.77 0.61 0.55 0.59 0.65 0.80 0.60 18.00%
P/EPS 10.52 8.66 8.35 8.16 8.81 13.44 9.61 6.18%
EY 9.51 11.55 11.97 12.26 11.35 7.44 10.40 -5.76%
DY 0.00 1.01 1.07 1.35 0.00 0.58 1.16 -
P/NAPS 1.24 1.29 1.57 1.91 2.23 3.81 1.77 -21.03%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 16/12/16 29/09/16 24/06/16 28/03/16 10/12/15 29/09/15 23/06/15 -
Price 1.50 1.49 1.42 1.86 2.66 2.44 2.16 -
P/RPS 0.73 0.61 0.42 0.49 0.68 0.75 0.76 -2.63%
P/EPS 9.92 8.72 6.34 6.80 9.22 12.67 12.07 -12.20%
EY 10.08 11.47 15.77 14.70 10.84 7.90 8.28 13.94%
DY 0.00 1.01 1.41 1.61 0.00 0.61 0.93 -
P/NAPS 1.17 1.30 1.19 1.59 2.33 3.59 2.23 -34.82%

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