[TECHBASE] QoQ Annualized Quarter Result on 31-Oct-2016 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
16-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -9.13%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 348,510 344,157 392,798 350,092 402,737 369,990 409,090 -10.14%
PBT 36,540 33,364 43,218 35,744 40,686 34,326 43,610 -11.13%
Tax -9,143 -7,750 -9,124 -5,844 -7,439 -4,865 -8,678 3.54%
NP 27,397 25,613 34,094 29,900 33,247 29,461 34,932 -14.96%
-
NP to SH 22,780 20,902 28,176 25,760 28,349 24,260 29,490 -15.82%
-
Tax Rate 25.02% 23.23% 21.11% 16.35% 18.28% 14.17% 19.90% -
Total Cost 321,113 318,544 358,704 320,192 369,490 340,529 374,158 -9.69%
-
Net Worth 216,298 233,013 227,391 218,074 190,799 128,958 126,200 43.26%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 2,145 2,855 - - 2,488 2,167 3,235 -23.98%
Div Payout % 9.42% 13.66% - - 8.78% 8.93% 10.97% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 216,298 233,013 227,391 218,074 190,799 128,958 126,200 43.26%
NOSH 171,665 171,333 170,970 170,370 165,912 108,368 107,863 36.35%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 7.86% 7.44% 8.68% 8.54% 8.26% 7.96% 8.54% -
ROE 10.53% 8.97% 12.39% 11.81% 14.86% 18.81% 23.37% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 203.02 200.87 229.75 205.49 242.74 341.42 379.26 -34.09%
EPS 13.27 12.20 16.48 15.12 19.15 22.39 27.34 -38.26%
DPS 1.25 1.67 0.00 0.00 1.50 2.00 3.00 -44.24%
NAPS 1.26 1.36 1.33 1.28 1.15 1.19 1.17 5.06%
Adjusted Per Share Value based on latest NOSH - 170,370
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 118.68 117.20 133.76 119.22 137.15 126.00 139.31 -10.14%
EPS 7.76 7.12 9.60 8.77 9.65 8.26 10.04 -15.79%
DPS 0.73 0.97 0.00 0.00 0.85 0.74 1.10 -23.93%
NAPS 0.7366 0.7935 0.7744 0.7426 0.6497 0.4392 0.4298 43.25%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.28 1.49 1.41 1.59 1.48 1.87 2.23 -
P/RPS 0.63 0.74 0.61 0.77 0.61 0.55 0.59 4.47%
P/EPS 9.65 12.21 8.56 10.52 8.66 8.35 8.16 11.84%
EY 10.37 8.19 11.69 9.51 11.55 11.97 12.26 -10.57%
DY 0.98 1.12 0.00 0.00 1.01 1.07 1.35 -19.24%
P/NAPS 1.02 1.10 1.06 1.24 1.29 1.57 1.91 -34.20%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 29/09/17 30/06/17 27/03/17 16/12/16 29/09/16 24/06/16 28/03/16 -
Price 1.15 1.55 1.38 1.50 1.49 1.42 1.86 -
P/RPS 0.57 0.77 0.60 0.73 0.61 0.42 0.49 10.61%
P/EPS 8.67 12.70 8.37 9.92 8.72 6.34 6.80 17.59%
EY 11.54 7.87 11.94 10.08 11.47 15.77 14.70 -14.91%
DY 1.09 1.08 0.00 0.00 1.01 1.41 1.61 -22.91%
P/NAPS 0.91 1.14 1.04 1.17 1.30 1.19 1.59 -31.09%

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