[TECHBND] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 28.17%
YoY- 38.69%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 108,947 99,277 95,505 93,241 85,125 83,207 81,990 20.92%
PBT 12,768 11,763 11,842 16,204 13,053 12,005 12,987 -1.13%
Tax -1,760 -1,578 -1,759 -1,852 -1,855 -2,619 -2,603 -23.01%
NP 11,008 10,185 10,083 14,352 11,198 9,386 10,384 3.97%
-
NP to SH 11,008 10,185 10,083 14,352 11,198 9,386 10,384 3.97%
-
Tax Rate 13.78% 13.41% 14.85% 11.43% 14.21% 21.82% 20.04% -
Total Cost 97,939 89,092 85,422 78,889 73,927 73,821 71,606 23.28%
-
Net Worth 169,407 164,113 164,113 164,113 158,818 153,524 153,524 6.80%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,646 2,646 2,646 - - 2,646 2,646 0.00%
Div Payout % 24.05% 25.99% 26.25% - - 28.20% 25.49% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 169,407 164,113 164,113 164,113 158,818 153,524 153,524 6.80%
NOSH 529,397 529,397 529,397 529,397 529,397 529,397 529,397 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.10% 10.26% 10.56% 15.39% 13.15% 11.28% 12.66% -
ROE 6.50% 6.21% 6.14% 8.75% 7.05% 6.11% 6.76% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.58 18.75 18.04 17.61 16.08 15.72 15.49 20.91%
EPS 2.08 1.92 1.90 2.71 2.12 1.77 1.96 4.05%
DPS 0.50 0.50 0.50 0.00 0.00 0.50 0.50 0.00%
NAPS 0.32 0.31 0.31 0.31 0.30 0.29 0.29 6.80%
Adjusted Per Share Value based on latest NOSH - 529,397
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.75 14.35 13.81 13.48 12.31 12.03 11.85 20.94%
EPS 1.59 1.47 1.46 2.07 1.62 1.36 1.50 3.97%
DPS 0.38 0.38 0.38 0.00 0.00 0.38 0.38 0.00%
NAPS 0.2449 0.2373 0.2373 0.2373 0.2296 0.2219 0.2219 6.81%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.375 0.39 0.405 0.33 0.36 0.39 0.40 -
P/RPS 1.82 2.08 2.24 1.87 2.24 2.48 2.58 -20.80%
P/EPS 18.03 20.27 21.26 12.17 17.02 22.00 20.39 -7.89%
EY 5.54 4.93 4.70 8.22 5.88 4.55 4.90 8.55%
DY 1.33 1.28 1.23 0.00 0.00 1.28 1.25 4.23%
P/NAPS 1.17 1.26 1.31 1.06 1.20 1.34 1.38 -10.44%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 27/02/23 23/11/22 24/08/22 19/05/22 23/02/22 -
Price 0.37 0.38 0.435 0.395 0.35 0.38 0.415 -
P/RPS 1.80 2.03 2.41 2.24 2.18 2.42 2.68 -23.36%
P/EPS 17.79 19.75 22.84 14.57 16.55 21.43 21.16 -10.94%
EY 5.62 5.06 4.38 6.86 6.04 4.67 4.73 12.21%
DY 1.35 1.32 1.15 0.00 0.00 1.32 1.20 8.19%
P/NAPS 1.16 1.23 1.40 1.27 1.17 1.31 1.43 -13.05%

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