[TECHBND] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.35%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 93,241 85,125 83,207 81,990 83,110 89,839 81,276 9.57%
PBT 16,204 13,053 12,005 12,987 13,563 15,308 14,654 6.92%
Tax -1,852 -1,855 -2,619 -2,603 -3,215 -3,797 -3,298 -31.91%
NP 14,352 11,198 9,386 10,384 10,348 11,511 11,356 16.87%
-
NP to SH 14,352 11,198 9,386 10,384 10,348 11,511 11,356 16.87%
-
Tax Rate 11.43% 14.21% 21.82% 20.04% 23.70% 24.80% 22.51% -
Total Cost 78,889 73,927 73,821 71,606 72,762 78,328 69,920 8.37%
-
Net Worth 164,113 158,818 153,524 153,524 148,230 153,521 147,327 7.45%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 2,646 2,646 2,646 4,949 2,302 -
Div Payout % - - 28.20% 25.49% 25.58% 42.99% 20.27% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 164,113 158,818 153,524 153,524 148,230 153,521 147,327 7.45%
NOSH 529,397 529,397 529,397 529,397 529,397 529,384 529,384 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.39% 13.15% 11.28% 12.66% 12.45% 12.81% 13.97% -
ROE 8.75% 7.05% 6.11% 6.76% 6.98% 7.50% 7.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.61 16.08 15.72 15.49 15.70 16.97 15.45 9.10%
EPS 2.71 2.12 1.77 1.96 1.95 2.17 2.16 16.31%
DPS 0.00 0.00 0.50 0.50 0.50 0.93 0.44 -
NAPS 0.31 0.30 0.29 0.29 0.28 0.29 0.28 7.01%
Adjusted Per Share Value based on latest NOSH - 529,397
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.95 15.48 15.13 14.91 15.11 16.34 14.78 9.55%
EPS 2.61 2.04 1.71 1.89 1.88 2.09 2.06 17.07%
DPS 0.00 0.00 0.48 0.48 0.48 0.90 0.42 -
NAPS 0.2984 0.2888 0.2792 0.2792 0.2695 0.2792 0.2679 7.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.33 0.36 0.39 0.40 0.465 0.46 0.565 -
P/RPS 1.87 2.24 2.48 2.58 2.96 2.71 3.66 -36.06%
P/EPS 12.17 17.02 22.00 20.39 23.79 21.16 26.18 -39.96%
EY 8.22 5.88 4.55 4.90 4.20 4.73 3.82 66.59%
DY 0.00 0.00 1.28 1.25 1.08 2.03 0.77 -
P/NAPS 1.06 1.20 1.34 1.38 1.66 1.59 2.02 -34.91%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 19/05/22 23/02/22 24/11/21 26/08/21 20/05/21 -
Price 0.395 0.35 0.38 0.415 0.45 0.475 0.465 -
P/RPS 2.24 2.18 2.42 2.68 2.87 2.80 3.01 -17.86%
P/EPS 14.57 16.55 21.43 21.16 23.02 21.84 21.55 -22.94%
EY 6.86 6.04 4.67 4.73 4.34 4.58 4.64 29.74%
DY 0.00 0.00 1.32 1.20 1.11 1.97 0.94 -
P/NAPS 1.27 1.17 1.31 1.43 1.61 1.64 1.66 -16.33%

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