[TECHBASE] QoQ Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 43.38%
YoY- -52.33%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 377,996 302,694 293,973 300,870 261,332 348,510 344,157 6.43%
PBT 9,376 13,877 15,100 19,798 15,120 36,540 33,364 -56.99%
Tax -2,496 -3,530 -2,910 -3,246 -2,040 -9,143 -7,750 -52.91%
NP 6,880 10,347 12,189 16,552 13,080 27,397 25,613 -58.26%
-
NP to SH 4,636 8,317 9,612 13,432 9,368 22,780 20,902 -63.25%
-
Tax Rate 26.62% 25.44% 19.27% 16.40% 13.49% 25.02% 23.23% -
Total Cost 371,116 292,347 281,784 284,318 248,252 321,113 318,544 10.68%
-
Net Worth 226,310 222,574 222,492 222,447 222,426 216,298 233,013 -1.92%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 3,481 - - - - 2,145 2,855 14.08%
Div Payout % 75.10% - - - - 9.42% 13.66% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 226,310 222,574 222,492 222,447 222,426 216,298 233,013 -1.92%
NOSH 180,350 180,349 180,337 180,137 180,053 171,665 171,333 3.46%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.82% 3.42% 4.15% 5.50% 5.01% 7.86% 7.44% -
ROE 2.05% 3.74% 4.32% 6.04% 4.21% 10.53% 8.97% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 217.13 174.08 169.12 173.13 150.39 203.02 200.87 5.31%
EPS 2.68 4.78 5.53 7.72 5.40 13.27 12.20 -63.49%
DPS 2.00 0.00 0.00 0.00 0.00 1.25 1.67 12.73%
NAPS 1.30 1.28 1.28 1.28 1.28 1.26 1.36 -2.95%
Adjusted Per Share Value based on latest NOSH - 180,137
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 133.30 106.74 103.67 106.10 92.16 122.90 121.36 6.43%
EPS 1.63 2.93 3.39 4.74 3.30 8.03 7.37 -63.32%
DPS 1.23 0.00 0.00 0.00 0.00 0.76 1.01 13.99%
NAPS 0.7981 0.7849 0.7846 0.7844 0.7844 0.7628 0.8217 -1.91%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.59 0.70 0.695 0.625 1.23 1.28 1.49 -
P/RPS 0.27 0.40 0.41 0.36 0.82 0.63 0.74 -48.84%
P/EPS 22.15 14.64 12.57 8.09 22.82 9.65 12.21 48.58%
EY 4.51 6.83 7.96 12.37 4.38 10.37 8.19 -32.74%
DY 3.39 0.00 0.00 0.00 0.00 0.98 1.12 108.82%
P/NAPS 0.45 0.55 0.54 0.49 0.96 1.02 1.10 -44.80%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 14/12/18 25/09/18 29/06/18 26/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.59 0.71 0.70 0.65 0.86 1.15 1.55 -
P/RPS 0.27 0.41 0.41 0.38 0.57 0.57 0.77 -50.17%
P/EPS 22.15 14.84 12.66 8.41 15.95 8.67 12.70 44.74%
EY 4.51 6.74 7.90 11.89 6.27 11.54 7.87 -30.93%
DY 3.39 0.00 0.00 0.00 0.00 1.09 1.08 113.93%
P/NAPS 0.45 0.55 0.55 0.51 0.67 0.91 1.14 -46.09%

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