[TECHBND] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 16.75%
YoY- 107.69%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 76,796 73,910 71,281 77,477 77,481 77,535 81,379 -3.77%
PBT 13,649 13,805 13,845 13,759 11,776 8,652 10,158 21.65%
Tax -3,593 -3,280 -3,122 -3,416 -2,917 -2,754 -3,085 10.64%
NP 10,056 10,525 10,723 10,343 8,859 5,898 7,073 26.30%
-
NP to SH 10,056 10,525 10,723 10,343 8,859 5,898 7,073 26.30%
-
Tax Rate 26.32% 23.76% 22.55% 24.83% 24.77% 31.83% 30.37% -
Total Cost 66,740 63,385 60,558 67,134 68,622 71,637 74,306 -6.87%
-
Net Worth 141,415 140,431 138,000 135,699 131,099 128,800 131,099 5.15%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,302 2,302 - - - - - -
Div Payout % 22.89% 21.87% - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 141,415 140,431 138,000 135,699 131,099 128,800 131,099 5.15%
NOSH 233,652 230,776 230,000 230,000 230,000 230,000 230,000 1.05%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.09% 14.24% 15.04% 13.35% 11.43% 7.61% 8.69% -
ROE 7.11% 7.49% 7.77% 7.62% 6.76% 4.58% 5.40% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.13 32.10 30.99 33.69 33.69 33.71 35.38 -4.26%
EPS 4.34 4.57 4.66 4.50 3.85 2.56 3.08 25.55%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.60 0.59 0.57 0.56 0.57 4.60%
Adjusted Per Share Value based on latest NOSH - 230,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.10 10.68 10.30 11.20 11.20 11.21 11.76 -3.76%
EPS 1.45 1.52 1.55 1.50 1.28 0.85 1.02 26.29%
DPS 0.33 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.203 0.1995 0.1962 0.1895 0.1862 0.1895 5.15%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.25 1.24 0.815 0.55 0.895 0.705 0.785 -
P/RPS 3.77 3.86 2.63 1.63 2.66 2.09 2.22 42.11%
P/EPS 28.82 27.12 17.48 12.23 23.24 27.49 25.53 8.37%
EY 3.47 3.69 5.72 8.18 4.30 3.64 3.92 -7.77%
DY 0.80 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.03 1.36 0.93 1.57 1.26 1.38 30.03%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 27/08/20 10/06/20 27/02/20 28/11/19 16/08/19 -
Price 1.66 1.34 1.20 0.825 0.86 0.885 0.72 -
P/RPS 5.01 4.17 3.87 2.45 2.55 2.63 2.03 82.12%
P/EPS 38.27 29.31 25.74 18.35 22.33 34.51 23.41 38.56%
EY 2.61 3.41 3.89 5.45 4.48 2.90 4.27 -27.86%
DY 0.60 0.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.20 2.00 1.40 1.51 1.58 1.26 66.64%

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