[TECHBASE] QoQ TTM Result on 31-Jul-2013 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 17.35%
YoY- 62.84%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 279,700 273,250 252,805 235,545 209,998 207,733 192,168 28.52%
PBT 23,649 24,848 20,442 19,369 14,749 14,849 12,661 51.84%
Tax -4,382 -5,255 -2,800 -2,317 -21 -138 39 -
NP 19,267 19,593 17,642 17,052 14,728 14,711 12,700 32.13%
-
NP to SH 17,142 17,613 15,782 15,322 13,057 12,924 10,962 34.83%
-
Tax Rate 18.53% 21.15% 13.70% 11.96% 0.14% 0.93% -0.31% -
Total Cost 260,433 253,657 235,163 218,493 195,270 193,022 179,468 28.26%
-
Net Worth 74,318 74,090 73,705 83,686 78,108 72,144 66,019 8.23%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 74,318 74,090 73,705 83,686 78,108 72,144 66,019 8.23%
NOSH 74,318 74,090 80,249 36,866 36,843 35,021 36,882 59.73%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.89% 7.17% 6.98% 7.24% 7.01% 7.08% 6.61% -
ROE 23.07% 23.77% 21.41% 18.31% 16.72% 17.91% 16.60% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 376.35 368.81 342.99 638.91 569.97 593.16 521.03 -19.54%
EPS 23.07 23.77 21.41 41.56 35.44 36.90 29.72 -15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 2.27 2.12 2.06 1.79 -32.24%
Adjusted Per Share Value based on latest NOSH - 36,866
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 92.87 90.73 83.94 78.21 69.73 68.97 63.81 28.51%
EPS 5.69 5.85 5.24 5.09 4.34 4.29 3.64 34.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2468 0.246 0.2447 0.2779 0.2593 0.2395 0.2192 8.25%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.40 1.04 1.12 1.94 1.32 1.07 0.83 -
P/RPS 0.37 0.28 0.33 0.30 0.23 0.18 0.16 75.14%
P/EPS 6.07 4.37 5.23 4.67 3.72 2.90 2.79 68.14%
EY 16.48 22.86 19.12 21.42 26.85 34.49 35.81 -40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.04 1.12 0.85 0.62 0.52 0.46 110.44%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 23/06/14 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 -
Price 1.81 1.16 1.15 1.06 2.10 0.91 0.82 -
P/RPS 0.48 0.31 0.34 0.17 0.37 0.15 0.16 108.42%
P/EPS 7.85 4.88 5.37 2.55 5.93 2.47 2.76 101.12%
EY 12.74 20.49 18.62 39.21 16.88 40.55 36.25 -50.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.16 1.15 0.47 0.99 0.44 0.46 149.86%

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