[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2016 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 16.85%
YoY- 36.48%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 344,157 392,798 350,092 402,737 369,990 409,090 418,712 -12.26%
PBT 33,364 43,218 35,744 40,686 34,326 43,610 45,160 -18.29%
Tax -7,750 -9,124 -5,844 -7,439 -4,865 -8,678 -9,032 -9.71%
NP 25,613 34,094 29,900 33,247 29,461 34,932 36,128 -20.50%
-
NP to SH 20,902 28,176 25,760 28,349 24,260 29,490 30,912 -22.97%
-
Tax Rate 23.23% 21.11% 16.35% 18.28% 14.17% 19.90% 20.00% -
Total Cost 318,544 358,704 320,192 369,490 340,529 374,158 382,584 -11.50%
-
Net Worth 233,013 227,391 218,074 190,799 128,958 126,200 122,190 53.83%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 2,855 - - 2,488 2,167 3,235 - -
Div Payout % 13.66% - - 8.78% 8.93% 10.97% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 233,013 227,391 218,074 190,799 128,958 126,200 122,190 53.83%
NOSH 171,333 170,970 170,370 165,912 108,368 107,863 107,184 36.75%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 7.44% 8.68% 8.54% 8.26% 7.96% 8.54% 8.63% -
ROE 8.97% 12.39% 11.81% 14.86% 18.81% 23.37% 25.30% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 200.87 229.75 205.49 242.74 341.42 379.26 390.65 -35.84%
EPS 12.20 16.48 15.12 19.15 22.39 27.34 28.84 -43.67%
DPS 1.67 0.00 0.00 1.50 2.00 3.00 0.00 -
NAPS 1.36 1.33 1.28 1.15 1.19 1.17 1.14 12.49%
Adjusted Per Share Value based on latest NOSH - 165,730
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 121.36 138.52 123.46 142.02 130.47 144.26 147.66 -12.26%
EPS 7.37 9.94 9.08 10.00 8.56 10.40 10.90 -22.98%
DPS 1.01 0.00 0.00 0.88 0.76 1.14 0.00 -
NAPS 0.8217 0.8019 0.769 0.6728 0.4548 0.445 0.4309 53.83%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.49 1.41 1.59 1.48 1.87 2.23 2.54 -
P/RPS 0.74 0.61 0.77 0.61 0.55 0.59 0.65 9.03%
P/EPS 12.21 8.56 10.52 8.66 8.35 8.16 8.81 24.33%
EY 8.19 11.69 9.51 11.55 11.97 12.26 11.35 -19.56%
DY 1.12 0.00 0.00 1.01 1.07 1.35 0.00 -
P/NAPS 1.10 1.06 1.24 1.29 1.57 1.91 2.23 -37.59%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 27/03/17 16/12/16 29/09/16 24/06/16 28/03/16 10/12/15 -
Price 1.55 1.38 1.50 1.49 1.42 1.86 2.66 -
P/RPS 0.77 0.60 0.73 0.61 0.42 0.49 0.68 8.64%
P/EPS 12.70 8.37 9.92 8.72 6.34 6.80 9.22 23.82%
EY 7.87 11.94 10.08 11.47 15.77 14.70 10.84 -19.23%
DY 1.08 0.00 0.00 1.01 1.41 1.61 0.00 -
P/NAPS 1.14 1.04 1.17 1.30 1.19 1.59 2.33 -37.93%

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