[TECHBASE] QoQ TTM Result on 31-Jan-2015 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 0.96%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 375,315 350,340 320,066 306,678 307,256 294,113 279,700 21.59%
PBT 35,276 31,055 27,193 24,723 26,024 24,173 23,649 30.45%
Tax -8,304 -7,032 -3,746 -1,845 -3,740 -3,372 -4,382 52.95%
NP 26,972 24,023 23,447 22,878 22,284 20,801 19,267 25.06%
-
NP to SH 23,100 20,772 20,130 20,269 20,077 18,556 17,142 21.93%
-
Tax Rate 23.54% 22.64% 13.78% 7.46% 14.37% 13.95% 18.53% -
Total Cost 348,343 326,317 296,619 283,800 284,972 273,312 260,433 21.33%
-
Net Worth 107,184 107,912 104,362 101,647 75,630 74,569 74,318 27.56%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 1,604 1,604 1,604 1,604 - - - -
Div Payout % 6.95% 7.73% 7.97% 7.92% - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 107,184 107,912 104,362 101,647 75,630 74,569 74,318 27.56%
NOSH 107,184 107,912 107,589 106,996 75,630 74,569 74,318 27.56%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 7.19% 6.86% 7.33% 7.46% 7.25% 7.07% 6.89% -
ROE 21.55% 19.25% 19.29% 19.94% 26.55% 24.88% 23.07% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 350.16 324.65 297.49 286.62 406.26 394.42 376.35 -4.68%
EPS 21.55 19.25 18.71 18.94 26.55 24.88 23.07 -4.43%
DPS 1.50 1.49 1.49 1.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 0.95 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 106,996
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 124.62 116.33 106.27 101.83 102.02 97.66 92.87 21.59%
EPS 7.67 6.90 6.68 6.73 6.67 6.16 5.69 21.96%
DPS 0.53 0.53 0.53 0.53 0.00 0.00 0.00 -
NAPS 0.3559 0.3583 0.3465 0.3375 0.2511 0.2476 0.2468 27.55%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.54 2.59 1.72 1.52 1.68 1.52 1.40 -
P/RPS 0.73 0.80 0.58 0.53 0.41 0.39 0.37 57.11%
P/EPS 11.79 13.46 9.19 8.02 6.33 6.11 6.07 55.48%
EY 8.48 7.43 10.88 12.46 15.80 16.37 16.48 -35.70%
DY 0.59 0.57 0.87 0.99 0.00 0.00 0.00 -
P/NAPS 2.54 2.59 1.77 1.60 1.68 1.52 1.40 48.59%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 29/09/15 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 -
Price 2.66 2.44 2.16 1.88 1.69 1.63 1.81 -
P/RPS 0.76 0.75 0.73 0.66 0.42 0.41 0.48 35.73%
P/EPS 12.34 12.68 11.54 9.92 6.37 6.55 7.85 35.08%
EY 8.10 7.89 8.66 10.08 15.71 15.27 12.74 -25.99%
DY 0.56 0.61 0.69 0.80 0.00 0.00 0.00 -
P/NAPS 2.66 2.44 2.23 1.98 1.69 1.63 1.81 29.17%

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