[TECHBASE] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -2.67%
YoY- 31.29%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 306,678 307,256 294,113 279,700 273,250 252,805 235,545 19.17%
PBT 24,723 26,024 24,173 23,649 24,848 20,442 19,369 17.61%
Tax -1,845 -3,740 -3,372 -4,382 -5,255 -2,800 -2,317 -14.05%
NP 22,878 22,284 20,801 19,267 19,593 17,642 17,052 21.58%
-
NP to SH 20,269 20,077 18,556 17,142 17,613 15,782 15,322 20.44%
-
Tax Rate 7.46% 14.37% 13.95% 18.53% 21.15% 13.70% 11.96% -
Total Cost 283,800 284,972 273,312 260,433 253,657 235,163 218,493 18.98%
-
Net Worth 101,647 75,630 74,569 74,318 74,090 73,705 83,686 13.79%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 1,604 - - - - - - -
Div Payout % 7.92% - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 101,647 75,630 74,569 74,318 74,090 73,705 83,686 13.79%
NOSH 106,996 75,630 74,569 74,318 74,090 80,249 36,866 103.07%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.46% 7.25% 7.07% 6.89% 7.17% 6.98% 7.24% -
ROE 19.94% 26.55% 24.88% 23.07% 23.77% 21.41% 18.31% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 286.62 406.26 394.42 376.35 368.81 342.99 638.91 -41.31%
EPS 18.94 26.55 24.88 23.07 23.77 21.41 41.56 -40.69%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.00 1.00 1.00 1.00 1.00 2.27 -43.96%
Adjusted Per Share Value based on latest NOSH - 74,318
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 108.15 108.35 103.72 98.63 96.36 89.15 83.06 19.18%
EPS 7.15 7.08 6.54 6.04 6.21 5.57 5.40 20.51%
DPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3584 0.2667 0.263 0.2621 0.2613 0.2599 0.2951 13.79%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.52 1.68 1.52 1.40 1.04 1.12 1.94 -
P/RPS 0.53 0.41 0.39 0.37 0.28 0.33 0.30 45.98%
P/EPS 8.02 6.33 6.11 6.07 4.37 5.23 4.67 43.26%
EY 12.46 15.80 16.37 16.48 22.86 19.12 21.42 -30.24%
DY 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.68 1.52 1.40 1.04 1.12 0.85 52.27%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 -
Price 1.88 1.69 1.63 1.81 1.16 1.15 1.06 -
P/RPS 0.66 0.42 0.41 0.48 0.31 0.34 0.17 146.40%
P/EPS 9.92 6.37 6.55 7.85 4.88 5.37 2.55 146.74%
EY 10.08 15.71 15.27 12.74 20.49 18.62 39.21 -59.46%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.69 1.63 1.81 1.16 1.15 0.47 160.16%

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