[TECHBASE] QoQ TTM Result on 31-Jan-2019 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- -54.47%
YoY- -78.92%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 367,624 364,010 334,299 339,374 331,860 302,694 310,872 11.79%
PBT 13,546 12,330 5,664 9,804 12,441 13,877 22,842 -29.34%
Tax -3,502 -3,183 -3,743 -4,168 -3,644 -3,530 -5,513 -26.04%
NP 10,044 9,147 1,921 5,636 8,797 10,347 17,329 -30.41%
-
NP to SH 6,811 6,016 -96 3,248 7,134 8,317 14,312 -38.96%
-
Tax Rate 25.85% 25.82% 66.08% 42.51% 29.29% 25.44% 24.14% -
Total Cost 357,580 354,863 332,378 333,738 323,063 292,347 293,543 14.01%
-
Net Worth 230,256 228,051 222,828 224,569 226,310 222,574 222,492 2.30%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 1,393 1,740 1,740 1,740 870 - - -
Div Payout % 20.46% 28.94% 0.00% 53.60% 12.20% - - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 230,256 228,051 222,828 224,569 226,310 222,574 222,492 2.30%
NOSH 180,977 180,350 180,350 180,350 180,350 180,349 180,337 0.23%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 2.73% 2.51% 0.57% 1.66% 2.65% 3.42% 5.57% -
ROE 2.96% 2.64% -0.04% 1.45% 3.15% 3.74% 6.43% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 210.75 209.10 192.03 194.95 190.63 174.08 178.85 11.52%
EPS 3.90 3.46 -0.06 1.87 4.10 4.78 8.23 -39.13%
DPS 0.80 1.00 1.00 1.00 0.50 0.00 0.00 -
NAPS 1.32 1.31 1.28 1.29 1.30 1.28 1.28 2.06%
Adjusted Per Share Value based on latest NOSH - 180,350
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 122.06 120.86 111.00 112.68 110.19 100.51 103.22 11.79%
EPS 2.26 2.00 -0.03 1.08 2.37 2.76 4.75 -38.97%
DPS 0.46 0.58 0.58 0.58 0.29 0.00 0.00 -
NAPS 0.7645 0.7572 0.7399 0.7457 0.7514 0.739 0.7388 2.29%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.915 0.455 0.57 0.555 0.59 0.70 0.695 -
P/RPS 0.43 0.22 0.30 0.28 0.31 0.40 0.39 6.70%
P/EPS 23.43 13.17 -1,033.63 29.75 14.40 14.64 8.44 97.15%
EY 4.27 7.60 -0.10 3.36 6.95 6.83 11.85 -49.26%
DY 0.87 2.20 1.75 1.80 0.85 0.00 0.00 -
P/NAPS 0.69 0.35 0.45 0.43 0.45 0.55 0.54 17.69%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 12/12/19 30/09/19 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 -
Price 1.01 0.69 0.51 0.585 0.59 0.71 0.70 -
P/RPS 0.48 0.33 0.27 0.30 0.31 0.41 0.39 14.80%
P/EPS 25.87 19.97 -924.83 31.35 14.40 14.84 8.50 109.59%
EY 3.87 5.01 -0.11 3.19 6.95 6.74 11.76 -52.23%
DY 0.79 1.45 1.96 1.71 0.85 0.00 0.00 -
P/NAPS 0.77 0.53 0.40 0.45 0.45 0.55 0.55 25.06%

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