[TECHBASE] QoQ TTM Result on 31-Jan-2014 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 11.6%
YoY- 36.28%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 307,256 294,113 279,700 273,250 252,805 235,545 209,998 28.79%
PBT 26,024 24,173 23,649 24,848 20,442 19,369 14,749 45.86%
Tax -3,740 -3,372 -4,382 -5,255 -2,800 -2,317 -21 3035.70%
NP 22,284 20,801 19,267 19,593 17,642 17,052 14,728 31.69%
-
NP to SH 20,077 18,556 17,142 17,613 15,782 15,322 13,057 33.11%
-
Tax Rate 14.37% 13.95% 18.53% 21.15% 13.70% 11.96% 0.14% -
Total Cost 284,972 273,312 260,433 253,657 235,163 218,493 195,270 28.57%
-
Net Worth 75,630 74,569 74,318 74,090 73,705 83,686 78,108 -2.12%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 75,630 74,569 74,318 74,090 73,705 83,686 78,108 -2.12%
NOSH 75,630 74,569 74,318 74,090 80,249 36,866 36,843 61.30%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.25% 7.07% 6.89% 7.17% 6.98% 7.24% 7.01% -
ROE 26.55% 24.88% 23.07% 23.77% 21.41% 18.31% 16.72% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 406.26 394.42 376.35 368.81 342.99 638.91 569.97 -20.15%
EPS 26.55 24.88 23.07 23.77 21.41 41.56 35.44 -17.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 2.27 2.12 -39.32%
Adjusted Per Share Value based on latest NOSH - 74,090
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 102.02 97.66 92.87 90.73 83.94 78.21 69.73 28.78%
EPS 6.67 6.16 5.69 5.85 5.24 5.09 4.34 33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.2476 0.2468 0.246 0.2447 0.2779 0.2593 -2.11%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.68 1.52 1.40 1.04 1.12 1.94 1.32 -
P/RPS 0.41 0.39 0.37 0.28 0.33 0.30 0.23 46.86%
P/EPS 6.33 6.11 6.07 4.37 5.23 4.67 3.72 42.39%
EY 15.80 16.37 16.48 22.86 19.12 21.42 26.85 -29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.52 1.40 1.04 1.12 0.85 0.62 94.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 -
Price 1.69 1.63 1.81 1.16 1.15 1.06 2.10 -
P/RPS 0.42 0.41 0.48 0.31 0.34 0.17 0.37 8.79%
P/EPS 6.37 6.55 7.85 4.88 5.37 2.55 5.93 4.87%
EY 15.71 15.27 12.74 20.49 18.62 39.21 16.88 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.63 1.81 1.16 1.15 0.47 0.99 42.69%

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