[TECHBND] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 50.2%
YoY- 124.79%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 73,910 71,281 77,477 77,481 77,535 81,379 61,217 13.34%
PBT 13,805 13,845 13,759 11,776 8,652 10,158 7,165 54.65%
Tax -3,280 -3,122 -3,416 -2,917 -2,754 -3,085 -2,185 31.00%
NP 10,525 10,723 10,343 8,859 5,898 7,073 4,980 64.46%
-
NP to SH 10,525 10,723 10,343 8,859 5,898 7,073 4,980 64.46%
-
Tax Rate 23.76% 22.55% 24.83% 24.77% 31.83% 30.37% 30.50% -
Total Cost 63,385 60,558 67,134 68,622 71,637 74,306 56,237 8.28%
-
Net Worth 140,431 138,000 135,699 131,099 128,800 131,099 128,800 5.91%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,302 - - - - - - -
Div Payout % 21.87% - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 140,431 138,000 135,699 131,099 128,800 131,099 128,800 5.91%
NOSH 230,776 230,000 230,000 230,000 230,000 230,000 230,000 0.22%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.24% 15.04% 13.35% 11.43% 7.61% 8.69% 8.13% -
ROE 7.49% 7.77% 7.62% 6.76% 4.58% 5.40% 3.87% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.10 30.99 33.69 33.69 33.71 35.38 26.62 13.25%
EPS 4.57 4.66 4.50 3.85 2.56 3.08 2.17 64.07%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.59 0.57 0.56 0.57 0.56 5.85%
Adjusted Per Share Value based on latest NOSH - 230,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.44 12.96 14.09 14.09 14.10 14.80 11.13 13.35%
EPS 1.91 1.95 1.88 1.61 1.07 1.29 0.91 63.70%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2553 0.2509 0.2467 0.2384 0.2342 0.2384 0.2342 5.90%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.24 0.815 0.55 0.895 0.705 0.785 0.795 -
P/RPS 3.86 2.63 1.63 2.66 2.09 2.22 2.99 18.50%
P/EPS 27.12 17.48 12.23 23.24 27.49 25.53 36.72 -18.24%
EY 3.69 5.72 8.18 4.30 3.64 3.92 2.72 22.47%
DY 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.36 0.93 1.57 1.26 1.38 1.42 26.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 10/06/20 27/02/20 28/11/19 16/08/19 - -
Price 1.34 1.20 0.825 0.86 0.885 0.72 0.00 -
P/RPS 4.17 3.87 2.45 2.55 2.63 2.03 0.00 -
P/EPS 29.31 25.74 18.35 22.33 34.51 23.41 0.00 -
EY 3.41 3.89 5.45 4.48 2.90 4.27 0.00 -
DY 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.00 1.40 1.51 1.58 1.26 0.00 -

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