[TECHBND] YoY Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 60.78%
YoY- 234.15%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 145,660 145,536 93,572 61,108 88,024 77,508 92,884 7.77%
PBT 11,840 15,620 19,676 7,072 14,052 14,212 20,236 -8.53%
Tax -3,496 -3,272 -1,672 -1,684 -4,012 -3,380 -4,704 -4.82%
NP 8,344 12,348 18,004 5,388 10,040 10,832 15,532 -9.82%
-
NP to SH 8,344 12,348 18,004 5,388 10,040 10,832 15,532 -9.82%
-
Tax Rate 29.53% 20.95% 8.50% 23.81% 28.55% 23.78% 23.25% -
Total Cost 137,316 133,188 75,568 55,720 77,984 66,676 77,352 10.02%
-
Net Worth 208,599 174,865 164,113 148,230 140,431 128,800 89,868 15.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 25,284 - - - 9,208 18,400 - -
Div Payout % 303.03% - - - 91.72% 169.87% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 208,599 174,865 164,113 148,230 140,431 128,800 89,868 15.05%
NOSH 632,121 530,052 529,397 529,397 230,776 230,000 169,563 24.49%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.73% 8.48% 19.24% 8.82% 11.41% 13.98% 16.72% -
ROE 4.00% 7.06% 10.97% 3.63% 7.15% 8.41% 17.28% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 23.04 27.47 17.68 11.54 38.24 33.70 54.78 -13.43%
EPS 1.32 2.32 3.40 1.00 4.36 4.72 9.16 -27.57%
DPS 4.00 0.00 0.00 0.00 4.00 8.00 0.00 -
NAPS 0.33 0.33 0.31 0.28 0.61 0.56 0.53 -7.58%
Adjusted Per Share Value based on latest NOSH - 529,397
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 21.06 21.04 13.53 8.83 12.73 11.21 13.43 7.77%
EPS 1.21 1.79 2.60 0.78 1.45 1.57 2.25 -9.81%
DPS 3.66 0.00 0.00 0.00 1.33 2.66 0.00 -
NAPS 0.3016 0.2528 0.2373 0.2143 0.203 0.1862 0.1299 15.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.415 0.445 0.33 0.465 1.24 0.705 0.00 -
P/RPS 1.80 1.62 1.87 4.03 3.24 2.09 0.00 -
P/EPS 31.44 19.10 9.70 45.69 28.43 14.97 0.00 -
EY 3.18 5.24 10.31 2.19 3.52 6.68 0.00 -
DY 9.64 0.00 0.00 0.00 3.23 11.35 0.00 -
P/NAPS 1.26 1.35 1.06 1.66 2.03 1.26 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 30/11/23 23/11/22 24/11/21 25/11/20 28/11/19 29/11/18 -
Price 0.375 0.40 0.395 0.45 1.34 0.885 0.00 -
P/RPS 1.63 1.46 2.23 3.90 3.50 2.63 0.00 -
P/EPS 28.41 17.17 11.61 44.21 30.73 18.79 0.00 -
EY 3.52 5.83 8.61 2.26 3.25 5.32 0.00 -
DY 10.67 0.00 0.00 0.00 2.99 9.04 0.00 -
P/NAPS 1.14 1.21 1.27 1.61 2.20 1.58 0.00 -

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