[TECHBND] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 101.59%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 15,277 89,839 67,310 45,717 22,006 71,281 57,315 -58.54%
PBT 1,768 15,308 11,575 7,193 3,513 13,845 10,766 -69.97%
Tax -421 -3,797 -2,692 -2,133 -1,003 -3,122 -2,516 -69.60%
NP 1,347 11,511 8,883 5,060 2,510 10,723 8,250 -70.09%
-
NP to SH 1,347 11,511 8,883 5,060 2,510 10,723 8,250 -70.09%
-
Tax Rate 23.81% 24.80% 23.26% 29.65% 28.55% 22.55% 23.37% -
Total Cost 13,930 78,328 58,427 40,657 19,496 60,558 49,065 -56.76%
-
Net Worth 148,230 153,521 147,327 141,415 140,431 138,000 135,699 6.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 7,940 5,261 2,318 2,302 - 4,600 -
Div Payout % - 68.98% 59.23% 45.82% 91.72% - 55.76% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 148,230 153,521 147,327 141,415 140,431 138,000 135,699 6.05%
NOSH 529,397 529,384 529,384 233,652 230,776 230,000 230,000 74.24%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.82% 12.81% 13.20% 11.07% 11.41% 15.04% 14.39% -
ROE 0.91% 7.50% 6.03% 3.58% 1.79% 7.77% 6.08% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.89 16.97 12.79 19.72 9.56 30.99 24.92 -76.18%
EPS 0.25 2.20 1.70 2.19 1.09 4.66 3.59 -83.04%
DPS 0.00 1.50 1.00 1.00 1.00 0.00 2.00 -
NAPS 0.28 0.29 0.28 0.61 0.61 0.60 0.59 -39.13%
Adjusted Per Share Value based on latest NOSH - 233,652
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.23 13.14 9.84 6.68 3.22 10.42 8.38 -58.59%
EPS 0.20 1.68 1.30 0.74 0.37 1.57 1.21 -69.84%
DPS 0.00 1.16 0.77 0.34 0.34 0.00 0.67 -
NAPS 0.2167 0.2245 0.2154 0.2068 0.2053 0.2018 0.1984 6.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.465 0.46 0.565 1.25 1.24 0.815 0.55 -
P/RPS 16.11 2.71 4.42 6.34 12.97 2.63 2.21 275.50%
P/EPS 182.75 21.16 33.47 57.27 113.73 17.48 15.33 421.06%
EY 0.55 4.73 2.99 1.75 0.88 5.72 6.52 -80.73%
DY 0.00 3.26 1.77 0.80 0.81 0.00 3.64 -
P/NAPS 1.66 1.59 2.02 2.05 2.03 1.36 0.93 47.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 26/08/21 20/05/21 25/02/21 25/11/20 27/08/20 10/06/20 -
Price 0.45 0.495 0.465 1.66 1.34 1.19 0.825 -
P/RPS 15.59 2.92 3.63 8.42 14.02 3.84 3.31 180.71%
P/EPS 176.86 22.76 27.54 76.05 122.90 25.52 23.00 289.10%
EY 0.57 4.39 3.63 1.31 0.81 3.92 4.35 -74.16%
DY 0.00 3.03 2.15 0.60 0.75 0.00 2.42 -
P/NAPS 1.61 1.71 1.66 2.72 2.20 1.98 1.40 9.75%

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