[TECHBND] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 45.99%
YoY- -22.27%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 153,088 96,496 75,736 91,434 80,404 88,200 0 -
PBT 18,974 7,322 9,744 14,386 14,778 11,542 0 -
Tax -4,102 -1,686 -1,878 -4,266 -3,324 -3,660 0 -
NP 14,872 5,636 7,866 10,120 11,454 7,882 0 -
-
NP to SH 14,872 5,636 7,866 10,120 11,454 7,882 0 -
-
Tax Rate 21.62% 23.03% 19.27% 29.65% 22.49% 31.71% - -
Total Cost 138,216 90,860 67,870 81,314 68,950 80,318 0 -
-
Net Worth 176,051 164,113 153,524 141,415 131,099 102,869 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 8,002 5,293 - 4,636 9,200 - - -
Div Payout % 53.81% 93.93% - 45.82% 80.32% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 176,051 164,113 153,524 141,415 131,099 102,869 0 -
NOSH 535,425 529,397 529,397 233,652 230,000 230,000 0 -
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.71% 5.84% 10.39% 11.07% 14.25% 8.94% 0.00% -
ROE 8.45% 3.43% 5.12% 7.16% 8.74% 7.66% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 28.70 18.23 14.31 39.44 34.96 47.16 0.00 -
EPS 2.78 1.06 1.48 4.38 4.98 6.68 0.00 -
DPS 1.50 1.00 0.00 2.00 4.00 0.00 0.00 -
NAPS 0.33 0.31 0.29 0.61 0.57 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 529,397
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.13 13.95 10.95 13.22 11.62 12.75 0.00 -
EPS 2.15 0.81 1.14 1.46 1.66 1.14 0.00 -
DPS 1.16 0.77 0.00 0.67 1.33 0.00 0.00 -
NAPS 0.2545 0.2373 0.2219 0.2044 0.1895 0.1487 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.405 0.405 0.40 1.25 0.895 0.93 0.00 -
P/RPS 1.41 2.22 2.80 3.17 2.56 1.97 0.00 -
P/EPS 14.53 38.04 26.92 28.63 17.97 22.07 0.00 -
EY 6.88 2.63 3.71 3.49 5.56 4.53 0.00 -
DY 3.70 2.47 0.00 1.60 4.47 0.00 0.00 -
P/NAPS 1.23 1.31 1.38 2.05 1.57 1.69 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 27/02/23 23/02/22 25/02/21 27/02/20 21/02/19 - -
Price 0.40 0.435 0.415 1.66 0.855 0.88 0.00 -
P/RPS 1.39 2.39 2.90 4.21 2.45 1.87 0.00 -
P/EPS 14.35 40.86 27.93 38.03 17.17 20.88 0.00 -
EY 6.97 2.45 3.58 2.63 5.82 4.79 0.00 -
DY 3.75 2.30 0.00 1.20 4.68 0.00 0.00 -
P/NAPS 1.21 1.40 1.43 2.72 1.50 1.60 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