[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -11.6%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 369,990 307,132 272,528 213,654 186,376 169,721 132,094 18.70%
PBT 34,326 26,694 22,668 16,961 11,457 4,680 7,620 28.48%
Tax -4,865 -3,912 -3,413 -660 -533 -1,320 -2,333 13.01%
NP 29,461 22,782 19,254 16,301 10,924 3,360 5,286 33.11%
-
NP to SH 24,260 19,213 17,114 14,688 9,824 4,370 5,892 26.57%
-
Tax Rate 14.17% 14.65% 15.06% 3.89% 4.65% 28.21% 30.62% -
Total Cost 340,529 284,349 253,273 197,353 175,452 166,361 126,808 17.87%
-
Net Worth 128,958 104,155 74,338 78,159 59,003 48,805 40,768 21.13%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 2,167 2,147 - - - - - -
Div Payout % 8.93% 11.18% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 128,958 104,155 74,338 78,159 59,003 48,805 40,768 21.13%
NOSH 108,368 107,377 74,338 36,867 36,876 36,422 36,400 19.92%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.96% 7.42% 7.07% 7.63% 5.86% 1.98% 4.00% -
ROE 18.81% 18.45% 23.02% 18.79% 16.65% 8.96% 14.45% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 341.42 286.03 366.60 579.52 505.40 465.98 362.89 -1.01%
EPS 22.39 17.89 16.28 39.84 26.64 12.00 16.19 5.54%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.97 1.00 2.12 1.60 1.34 1.12 1.01%
Adjusted Per Share Value based on latest NOSH - 36,843
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 126.00 104.59 92.81 72.76 63.47 57.80 44.98 18.71%
EPS 8.26 6.54 5.83 5.00 3.35 1.49 2.01 26.53%
DPS 0.74 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.3547 0.2532 0.2662 0.2009 0.1662 0.1388 21.14%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.87 1.72 1.40 1.32 0.62 0.33 0.39 -
P/RPS 0.55 0.60 0.38 0.23 0.12 0.07 0.11 30.73%
P/EPS 8.35 9.61 6.08 3.31 2.33 2.75 2.41 22.98%
EY 11.97 10.40 16.44 30.18 42.97 36.36 41.50 -18.70%
DY 1.07 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.77 1.40 0.62 0.39 0.25 0.35 28.39%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 -
Price 1.42 2.16 1.81 2.10 0.63 0.31 0.40 -
P/RPS 0.42 0.76 0.49 0.36 0.12 0.07 0.11 24.99%
P/EPS 6.34 12.07 7.86 5.27 2.36 2.58 2.47 16.99%
EY 15.77 8.28 12.72 18.97 42.29 38.71 40.47 -14.52%
DY 1.41 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.23 1.81 0.99 0.39 0.23 0.36 22.02%

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