[TECHBND] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 75.55%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 37,868 15,277 89,839 67,310 45,717 22,006 71,281 -34.33%
PBT 4,872 1,768 15,308 11,575 7,193 3,513 13,845 -50.06%
Tax -939 -421 -3,797 -2,692 -2,133 -1,003 -3,122 -55.01%
NP 3,933 1,347 11,511 8,883 5,060 2,510 10,723 -48.66%
-
NP to SH 3,933 1,347 11,511 8,883 5,060 2,510 10,723 -48.66%
-
Tax Rate 19.27% 23.81% 24.80% 23.26% 29.65% 28.55% 22.55% -
Total Cost 33,935 13,930 78,328 58,427 40,657 19,496 60,558 -31.95%
-
Net Worth 153,524 148,230 153,521 147,327 141,415 140,431 138,000 7.34%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 7,940 5,261 2,318 2,302 - -
Div Payout % - - 68.98% 59.23% 45.82% 91.72% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 153,524 148,230 153,521 147,327 141,415 140,431 138,000 7.34%
NOSH 529,397 529,397 529,384 529,384 233,652 230,776 230,000 74.06%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.39% 8.82% 12.81% 13.20% 11.07% 11.41% 15.04% -
ROE 2.56% 0.91% 7.50% 6.03% 3.58% 1.79% 7.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.15 2.89 16.97 12.79 19.72 9.56 30.99 -62.28%
EPS 0.74 0.25 2.20 1.70 2.19 1.09 4.66 -70.57%
DPS 0.00 0.00 1.50 1.00 1.00 1.00 0.00 -
NAPS 0.29 0.28 0.29 0.28 0.61 0.61 0.60 -38.33%
Adjusted Per Share Value based on latest NOSH - 529,384
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.65 2.28 13.40 10.04 6.82 3.28 10.63 -34.30%
EPS 0.59 0.20 1.72 1.32 0.75 0.37 1.60 -48.48%
DPS 0.00 0.00 1.18 0.78 0.35 0.34 0.00 -
NAPS 0.229 0.2211 0.229 0.2197 0.2109 0.2094 0.2058 7.35%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.40 0.465 0.46 0.565 1.25 1.24 0.815 -
P/RPS 5.59 16.11 2.71 4.42 6.34 12.97 2.63 65.08%
P/EPS 53.84 182.75 21.16 33.47 57.27 113.73 17.48 111.26%
EY 1.86 0.55 4.73 2.99 1.75 0.88 5.72 -52.61%
DY 0.00 0.00 3.26 1.77 0.80 0.81 0.00 -
P/NAPS 1.38 1.66 1.59 2.02 2.05 2.03 1.36 0.97%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 26/08/21 20/05/21 25/02/21 25/11/20 27/08/20 -
Price 0.415 0.45 0.495 0.465 1.66 1.34 1.19 -
P/RPS 5.80 15.59 2.92 3.63 8.42 14.02 3.84 31.54%
P/EPS 55.86 176.86 22.76 27.54 76.05 122.90 25.52 68.34%
EY 1.79 0.57 4.39 3.63 1.31 0.81 3.92 -40.61%
DY 0.00 0.00 3.03 2.15 0.60 0.75 0.00 -
P/NAPS 1.43 1.61 1.71 1.66 2.72 2.20 1.98 -19.45%

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