[TECHBASE] QoQ TTM Result on 30-Apr-2018 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -7.11%
YoY- -44.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 339,374 331,860 302,694 310,872 302,546 326,320 348,510 -1.75%
PBT 9,804 12,441 13,877 22,842 24,830 31,384 36,540 -58.30%
Tax -4,168 -3,644 -3,530 -5,513 -6,204 -8,192 -9,143 -40.68%
NP 5,636 8,797 10,347 17,329 18,626 23,192 27,397 -65.05%
-
NP to SH 3,248 7,134 8,317 14,312 15,408 18,682 22,780 -72.61%
-
Tax Rate 42.51% 29.29% 25.44% 24.14% 24.99% 26.10% 25.02% -
Total Cost 333,738 323,063 292,347 293,543 283,920 303,128 321,113 2.59%
-
Net Worth 224,569 226,310 222,574 222,492 222,447 222,426 216,178 2.56%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 1,740 870 - - 2,135 2,135 2,135 -12.71%
Div Payout % 53.60% 12.20% - - 13.86% 11.43% 9.38% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 224,569 226,310 222,574 222,492 222,447 222,426 216,178 2.56%
NOSH 180,350 180,350 180,349 180,337 180,137 180,053 171,570 3.37%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 1.66% 2.65% 3.42% 5.57% 6.16% 7.11% 7.86% -
ROE 1.45% 3.15% 3.74% 6.43% 6.93% 8.40% 10.54% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 194.95 190.63 174.08 178.85 174.09 187.79 203.13 -2.69%
EPS 1.87 4.10 4.78 8.23 8.87 10.75 13.28 -72.83%
DPS 1.00 0.50 0.00 0.00 1.25 1.25 1.25 -13.78%
NAPS 1.29 1.30 1.28 1.28 1.28 1.28 1.26 1.57%
Adjusted Per Share Value based on latest NOSH - 180,337
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 112.68 110.19 100.51 103.22 100.46 108.35 115.72 -1.75%
EPS 1.08 2.37 2.76 4.75 5.12 6.20 7.56 -72.57%
DPS 0.58 0.29 0.00 0.00 0.71 0.71 0.71 -12.58%
NAPS 0.7457 0.7514 0.739 0.7388 0.7386 0.7385 0.7178 2.56%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.555 0.59 0.70 0.695 0.625 1.23 1.28 -
P/RPS 0.28 0.31 0.40 0.39 0.36 0.65 0.63 -41.67%
P/EPS 29.75 14.40 14.64 8.44 7.05 11.44 9.64 111.53%
EY 3.36 6.95 6.83 11.85 14.19 8.74 10.37 -52.72%
DY 1.80 0.85 0.00 0.00 2.00 1.02 0.98 49.81%
P/NAPS 0.43 0.45 0.55 0.54 0.49 0.96 1.02 -43.68%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 26/03/19 14/12/18 25/09/18 29/06/18 26/03/18 29/12/17 29/09/17 -
Price 0.585 0.59 0.71 0.70 0.65 0.86 1.15 -
P/RPS 0.30 0.31 0.41 0.39 0.37 0.46 0.57 -34.73%
P/EPS 31.35 14.40 14.84 8.50 7.33 8.00 8.66 135.21%
EY 3.19 6.95 6.74 11.76 13.64 12.50 11.55 -57.49%
DY 1.71 0.85 0.00 0.00 1.92 1.45 1.09 34.90%
P/NAPS 0.45 0.45 0.55 0.55 0.51 0.67 0.91 -37.38%

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